Maral Overseas Ltd
₹62.41
-0.38%
Delayed · cached 15 min
Fair value analysis
MARALOVER
Maral Overseas Ltd
₹62.65
Close used for this calculation
₹45.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₹45.19
Above FV▼ -27.9% against the close used
Model range ₹12.01 – ₹107.88
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₹12.01Fair value₹45.19Bull₹107.88
FairClose
52-week traded range
52W low ₹35.4152W high ₹65.83
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Maral Overseas Ltd closed at ₹62.65, 38.6% above the consensus fair value of ₹45.19 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹14.81
-76.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹57.23
-8.7%
√(22.5 × EPS × BVPS)
EPS=0.79, BVPS=184.26
P/E Fair Value
₹12.01
-80.8%
EPS × 15.2x (sector P/E)
EPS=0.79, Sector P/E=15.2x
EV/EBITDA
₹107.88
+72.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=820M
Book Value (P/B)
₹22.11
-64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=184.26, ROE=3.8%, g=3%, r=10%
Reverse DCF
₹62.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.9% | Historical: 0%
Margin of Safety
₹21.01
-66.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28.02, 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.