₹265.59
Above FV▼ -66.9% against the close used
Model range ₹102.98 – ₹319.53
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹102.98Fair value₹265.59Bull₹319.53
FairClose
52-week traded range
52W low ₹697.4052W high ₹885.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Marico Limited closed at ₹803.00, 202.3% above the consensus fair value of ₹265.59 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 55.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹270.82
-66.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹102.98
-87.2%
√(22.5 × EPS × BVPS)
EPS=13.57, BVPS=34.73 · outside Graham range (P/E 55.2, P/B 23.1) — asset-light, treat as a rough floor
P/E Fair Value
₹240.19
-70.1%
EPS × 17.7x (sector P/E)
EPS=13.57, Sector P/E=17.7x
Peter Lynch (PEG)
₹142.49
-82.3%
EPS × Growth% (PEG = 1 is fair)
EPS=13.57, g=10.5%
EV/EBITDA
₹292.79
-63.5%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=25.3B
Book Value (P/B)
₹319.53
-60.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34.73, ROE=42.8%, g=6%, r=10%
Reverse DCF
₹803.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.8% | Historical: 10.5%
Margin of Safety
₹153.50
-80.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=204.66, 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.