Maharashtra Seamless Ltd

MAHSEAMLES NSE Industrials Iron & Steel Products
Microcap 250
₹728.90
+1.38%
Delayed · cached 15 min

Fair value analysis

MAHSEAMLES
Maharashtra Seamless Ltd
IndustrialsIron & Steel Products
₹718.95
Close used for this calculation
₹1,104.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability23/25
Returns11/25
Balance Sheet11/25
Efficiency16/25
Growth23/25
Good
Quality radar
61Prof.23/25Ret.11/25Eff.16/25B.Sht11/25Growth23/25

Consensus fair value

₹1,104.10
Below FV
▲ +53.6% against the close used
Model range ₹531.88 – ₹2,357.17
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₹531.88Fair value₹1,104.10Bull₹2,357.17
FairClose
52-week traded range
52W low ₹506.4552W high ₹718.95

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Maharashtra Seamless Ltd closed at ₹718.95, 34.9% below the consensus fair value of ₹1,104.10 drawn from 10 valuation models.

Financial DNA score 61/100 — Good. P/E of 13.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,116.27
+55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹791.94
+10.2%
√(22.5 × EPS × BVPS)
EPS=52.34, BVPS=532.56
Graham Formula
₹2,357.17
+227.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,141.01
+58.7%
EPS × 21.8x (sector P/E)
EPS=52.34, Sector P/E=21.8x
Peter Lynch (PEG)
₹1,308.50
+82.0%
EPS × Growth% (PEG = 1 is fair)
EPS=52.34, g=25%
EV/EBITDA
₹1,031.20
+43.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.79B
Dividend Discount (DDM)
₹531.88
-26.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.85, r=10%, g=8%
Book Value (P/B)
₹625.75
-13.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=532.56, ROE=10.7%, g=6%, r=10%
Reverse DCF
₹718.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 25%
Margin of Safety
₹1,013.70
+41.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1351.6, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.