₹87.47
Near FV▼ -14.8% against the close used
Model range ₹7.26 – ₹158.45
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹7.26Fair value₹87.47Bull₹158.45
FairClose
52-week traded range
52W low ₹92.7152W high ₹159.44
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Mahindra Epc Irrig Ltd closed at ₹102.65, 17.4% above the consensus fair value of ₹87.47 drawn from 9 valuation models.
Financial DNA score 32/100 — Weak. P/E of 25.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹58.85
-42.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
₹77.19
-24.8%
√(22.5 × EPS × BVPS)
EPS=4.54, BVPS=58.32 · outside Graham range (P/E 25.7, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹49.32
-51.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.6%, FD=7%
P/E Fair Value
₹158.45
+54.4%
EPS × 34.9x (sector P/E)
EPS=4.54, Sector P/E=34.9x
Peter Lynch (PEG)
₹7.26
-92.9%
EPS × Growth% (PEG = 1 is fair)
EPS=4.54, g=1.6%
EV/EBITDA
₹81.04
-21.1%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=250M
Book Value (P/B)
₹41.08
-60.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=58.32, ROE=7.9%, g=3%, r=10%
Reverse DCF
₹102.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 1.6%
Margin of Safety
₹64.46
-37.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=85.95, 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.