Maharashtra Scooters Ltd
Microcap 250
₹12,950.00
-1.13%
Delayed · cached 15 min
Fair value analysis
MAHSCOOTER
Maharashtra Scooters Ltd
₹13,098.00
Close used for this calculation
₹6,639.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
₹6,639.90
Above FV▼ -49.3% against the close used
Model range ₹2,313.98 – ₹12,023.96
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₹2,313.98Fair value₹6,639.90Bull₹12,023.96
FairClose
52-week traded range
52W low ₹11,109.0052W high ₹18,018.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Maharashtra Scooters Ltd closed at ₹13,098.00, 97.3% above the consensus fair value of ₹6,639.90 drawn from 10 valuation models.
Financial DNA score 39/100 — Average. P/E of 53.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹4,685.16
-64.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹11,553.00
-11.8%
√(22.5 × EPS × BVPS)
EPS=271.74, BVPS=21830 · outside Graham range (P/E 53.2, P/B 0.6) — asset-light, treat as a rough floor
Graham Formula
₹10,572.63
-19.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.7%, FD=7%
P/E Fair Value
₹6,739.15
-48.5%
EPS × 24.8x (sector P/E)
EPS=271.74, Sector P/E=24.8x
Peter Lynch (PEG)
₹4,538.06
-65.4%
EPS × Growth% (PEG = 1 is fair)
EPS=271.74, g=16.7%
EV/EBITDA
₹4,917.05
-62.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.09B
Dividend Discount (DDM)
₹12,023.96
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=222.67, r=10%, g=8%
Book Value (P/B)
₹2,313.98
-82.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21830, ROE=1.1%, g=6%, r=10%
Reverse DCF
₹13,098.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 16.7%
Margin of Safety
₹6,290.61
-52.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8387.49, 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.