₹914.90
Below FV▲ +20.9% against the close used
Model range ₹513.63 – ₹1,987.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹513.63Fair value₹914.90Bull₹1,987.43
FairClose
52-week traded range
52W low ₹477.9052W high ₹883.80
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Mayur Uniquoters Ltd closed at ₹756.55, 17.3% below the consensus fair value of ₹914.90 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹513.63
-32.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹535.46
-29.2%
√(22.5 × EPS × BVPS)
EPS=44.13, BVPS=288.76 · outside Graham range (P/E 15.5, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹1,987.43
+162.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,059.12
+40.0%
EPS × 24x (sector P/E)
EPS=44.13, Sector P/E=24x
Peter Lynch (PEG)
₹1,014.99
+34.2%
EPS × Growth% (PEG = 1 is fair)
EPS=44.13, g=23%
EV/EBITDA
₹1,116.01
+47.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.64B
Book Value (P/B)
₹866.28
+14.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=288.76, ROE=18%, g=6%, r=10%
Reverse DCF
₹756.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: 23%
Margin of Safety
₹767.93
+1.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1023.91, 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.