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₹128.49Fair value₹237.37Bull₹506.35
FairClose
52-week traded range
52W low ₹56.3452W high ₹161.91
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Master Trust Limited closed at ₹92.35, 61.1% below the consensus fair value of ₹237.37 drawn from 9 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 8.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹506.35
+448.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹128.49
+39.1%
√(22.5 × EPS × BVPS)
EPS=10.25, BVPS=71.59
Graham Formula
₹444.48
+381.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.1%, FD=7%
P/E Fair Value
₹216.28
+134.2%
EPS × 21.1x (sector P/E)
EPS=10.25, Sector P/E=21.1x
Peter Lynch (PEG)
₹195.78
+112.0%
EPS × Growth% (PEG = 1 is fair)
EPS=10.25, g=19.1%
EV/EBITDA
₹338.92
+267.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.4B
Book Value (P/B)
₹202.24
+119.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71.59, ROE=17.3%, g=6%, r=10%
Reverse DCF
₹92.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 19.1%
Margin of Safety
₹242.93
+163.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=323.9, 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.