Markolines Pavement Tec L

MARKOLINES NSE Industrials Civil Construction
₹170.60
-0.48%
Delayed · cached 15 min

Fair value analysis

MARKOLINES
Markolines Pavement Tec L
IndustrialsCivil Construction
₹171.42
Close used for this calculation
₹241.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability17/25
Returns14/25
Balance Sheet17/25
Efficiency17/25
Growth17/25
Strong
Quality radar
65Prof.17/25Ret.14/25Eff.17/25B.Sht17/25Growth17/25

Consensus fair value

₹241.38
Below FV
▲ +40.8% against the close used
Model range ₹8.98 – ₹494.59
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₹8.98Fair value₹241.38Bull₹494.59
FairClose
52-week traded range
52W low ₹133.6852W high ₹188.47

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

Valuation summary

Trading below the consensus fair value

Markolines Pavement Tec L closed at ₹171.42, 29.0% below the consensus fair value of ₹241.38 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹8.98
-94.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹157.77
-8.0%
√(22.5 × EPS × BVPS)
EPS=11.81, BVPS=93.67 · outside Graham range (P/E 14.1, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹494.59
+188.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=18.3%, FD=7%
P/E Fair Value
₹167.70
-2.2%
EPS × 14.2x (sector P/E)
EPS=11.81, Sector P/E=14.2x
Peter Lynch (PEG)
₹216.12
+26.1%
EPS × Growth% (PEG = 1 is fair)
EPS=11.81, g=18.3%
EV/EBITDA
₹343.74
+100.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=470M
Book Value (P/B)
₹185.00
+7.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93.67, ROE=13.9%, g=6%, r=10%
Reverse DCF
₹171.42
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 18.3%
Margin of Safety
₹155.45
-9.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=207.26, 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.