Marco Cable & Conductor L

MARCO NSE Industrials Cables - Electricals
₹51.00
+0.00%
Delayed · cached 15 min

Fair value analysis

MARCO
Marco Cable & Conductor L
IndustrialsCables - Electricals
₹31.10
Close used for this calculation
₹58.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability15/25
Returns18/25
Balance Sheet3/25
Efficiency17/25
Growth17/25
Good
Quality radar
53Prof.15/25Ret.18/25Eff.17/25B.Sht3/25Growth17/25

Consensus fair value

₹58.74
Below FV
▲ +88.9% against the close used
Model range ₹29.76 – ₹101.73
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₹29.76Fair value₹58.74Bull₹101.73
FairClose
52-week traded range
52W low ₹27.3052W high ₹43.50

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

Valuation summary

Trading below the consensus fair value

Marco Cable & Conductor L closed at ₹31.10, 47.1% below the consensus fair value of ₹58.74 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹44.66
+43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹31.17
+0.2%
√(22.5 × EPS × BVPS)
EPS=2.25, BVPS=19.2 · outside Graham range (P/E 14, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₹90.88
+192.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.5%, FD=7%
P/E Fair Value
₹61.20
+96.8%
EPS × 27.2x (sector P/E)
EPS=2.25, Sector P/E=27.2x
Peter Lynch (PEG)
₹39.38
+26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=2.25, g=17.5%
EV/EBITDA
₹101.73
+227.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=140M
Book Value (P/B)
₹29.76
-4.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19.2, ROE=12.2%, g=6%, r=10%
Reverse DCF
₹31.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 17.5%
Margin of Safety
₹42.73
+37.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.98, 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.