₹227.24
Above FV▼ -31.2% against the close used
Model range ₹131.07 – ₹350.16
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹131.07Fair value₹227.24Bull₹350.16
FairClose
52-week traded range
52W low ₹156.8952W high ₹335.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Marksans Pharma Limited closed at ₹330.40, 45.4% above the consensus fair value of ₹227.24 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 28.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹144.54
-56.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹131.07
-60.3%
√(22.5 × EPS × BVPS)
EPS=9.22, BVPS=82.81 · outside Graham range (P/E 28.9, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹350.16
+6.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.2%, FD=7%
P/E Fair Value
₹329.15
-0.4%
EPS × 35.7x (sector P/E)
EPS=9.22, Sector P/E=35.7x
Peter Lynch (PEG)
₹149.36
-54.8%
EPS × Growth% (PEG = 1 is fair)
EPS=9.22, g=16.2%
EV/EBITDA
₹271.30
-17.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7B
Book Value (P/B)
₹190.46
-42.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.81, ROE=15.2%, g=6%, r=10%
Reverse DCF
₹330.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15% | Historical: 16.2%
Margin of Safety
₹179.05
-45.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=238.73, 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.