₹51.33
Above FV▼ -59.1% against the close used
Model range ₹26.79 – ₹62.87
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹26.79Fair value₹51.33Bull₹62.87
FairClose
52-week traded range
52W low ₹102.1952W high ₹170.76
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Marsons Limited closed at ₹125.38, 144.3% above the consensus fair value of ₹51.33 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. P/E of 49.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹53.39
-57.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹26.79
-78.6%
√(22.5 × EPS × BVPS)
EPS=2.69, BVPS=11.86 · outside Graham range (P/E 49.5, P/B 10.6) — asset-light, treat as a rough floor
P/E Fair Value
₹59.58
-52.5%
EPS × 22.15x (sector P/E)
EPS=2.69, Sector P/E=22.15x
Peter Lynch (PEG)
₹40.35
-67.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2.69, g=15%
EV/EBITDA
₹43.02
-65.7%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=430M
Book Value (P/B)
₹62.87
-49.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11.86, ROE=27.2%, g=6%, r=10%
Reverse DCF
₹125.38
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.6% | Historical: 15%
Margin of Safety
₹34.94
-72.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=46.59, 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.