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.