₹119.08
Above FV▼ -70.9% against the close used
Model range ₹59.90 – ₹187.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹59.90Fair value₹119.08Bull₹187.80
FairClose
52-week traded range
52W low ₹151.7052W high ₹432.60
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Marine Electrical (I) Ltd closed at ₹408.85, 243.3% above the consensus fair value of ₹119.08 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 90.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹82.77
-79.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹59.90
-85.3%
√(22.5 × EPS × BVPS)
EPS=4.17, BVPS=38.25 · outside Graham range (P/E 90.2, P/B 10.7) — asset-light, treat as a rough floor
Graham Formula
₹187.80
-54.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹145.53
-64.4%
EPS × 34.9x (sector P/E)
EPS=4.17, Sector P/E=34.9x
Peter Lynch (PEG)
₹104.25
-74.5%
EPS × Growth% (PEG = 1 is fair)
EPS=4.17, g=25%
EV/EBITDA
₹130.54
-68.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.09B
Book Value (P/B)
₹68.84
-83.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.25, ROE=13.2%, g=6%, r=10%
Reverse DCF
₹408.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.9% | Historical: 25%
Margin of Safety
₹89.25
-78.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=119, 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.