Mason Infratech Limited

MASON NSE Consumer Discretionary Residential, Commercial Projects
₹153.45
-5.60%
Delayed · cached 15 min

Fair value analysis

MASON
Mason Infratech Limited
Consumer DiscretionaryResidential, Commercial Projects
₹113.40
Close used for this calculation
₹142.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability15/25
Returns19/25
Balance Sheet6/25
Efficiency18/25
Growth9/25
Good
Quality radar
58Prof.15/25Ret.19/25Eff.18/25B.Sht6/25Growth9/25

Consensus fair value

₹142.20
Below FV
▲ +25.4% against the close used
Model range ₹9.14 – ₹219.36
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₹9.14Fair value₹142.20Bull₹219.36
FairClose
52-week traded range
52W low ₹108.4052W high ₹209.05

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

Valuation summary

Trading below the consensus fair value

Mason Infratech Limited closed at ₹113.40, 20.3% below the consensus fair value of ₹142.20 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 12.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹114.44
+0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹119.25
+5.2%
√(22.5 × EPS × BVPS)
EPS=9.14, BVPS=69.15
Graham Formula
₹89.12
-21.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹219.36
+93.4%
EPS × 24x (sector P/E)
EPS=9.14, Sector P/E=24x
Peter Lynch (PEG)
₹9.14
-91.9%
EPS × Growth% (PEG = 1 is fair)
EPS=9.14, g=1%
EV/EBITDA
₹119.68
+5.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=380M
Book Value (P/B)
₹156.07
+37.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.15, ROE=18.8%, g=3%, r=10%
Reverse DCF
₹113.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 1%
Margin of Safety
₹101.66
-10.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=135.54, 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.