Marinetrans India Limited
₹27.00
-3.23%
Delayed · cached 15 min
Fair value analysis
MARINETRAN
Marinetrans India Limited
₹16.10
Close used for this calculation
₹6.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
20/100
Quality radar
Consensus fair value
₹6.21
Above FV▼ -61.4% against the close used
Model range ₹1.46 – ₹9.97
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₹1.46Fair value₹6.21Bull₹9.97
FairClose
52-week traded range
52W low ₹13.3052W high ₹27.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Marinetrans India Limited closed at ₹16.10, 159.3% above the consensus fair value of ₹6.21 drawn from 6 valuation models.
Financial DNA score 20/100 — Weak. P/E of 137.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹4.69
-70.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹5.90
-63.4%
EPS × 23.6x (sector P/E)
EPS=0.25, Sector P/E=23.6x
EV/EBITDA
₹9.97
-38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20M
Book Value (P/B)
₹1.46
-90.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9.47, ROE=1.5%, g=3%, r=10%
Reverse DCF
₹16.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23% | Historical: 0%
Margin of Safety
₹3.97
-75.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.3, 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.