The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹10.61Fair value₹18.43Bull₹38.72
FairClose
52-week traded range
52W low ₹7.0252W high ₹8.21
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Madhav Infra Projects L closed at ₹7.92, 57.0% below the consensus fair value of ₹18.43 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹23.40
+195.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹27.75
+250.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.4%, FD=7%
P/E Fair Value
₹14.48
+82.9%
EPS × 14.2x (sector P/E)
EPS=1.02, Sector P/E=14.2x
Peter Lynch (PEG)
₹10.61
+33.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.02, g=10.4%
EV/EBITDA
₹38.72
+388.8%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=800M
Book Value (P/B)
₹12.85
+62.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8.43, ROE=12.1%, g=6%, r=10%
Reverse DCF
₹7.92
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 10.4%
Margin of Safety
₹16.41
+107.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21.88, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.