₹52.53
Above FV▼ -67.4% against the close used
Model range ₹22.64 – ₹82.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹22.64Fair value₹52.53Bull₹82.29
FairClose
52-week traded range
52W low ₹75.7452W high ₹169.52
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Madhya Bharat Agro P. Ltd closed at ₹161.20, 206.9% above the consensus fair value of ₹52.53 drawn from 8 valuation models.
Financial DNA score 31/100 — Weak. P/E of 45.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹59.32
-63.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
₹31.69
-80.3%
√(22.5 × EPS × BVPS)
EPS=3.43, BVPS=13.01 · outside Graham range (P/E 45.5, P/B 12.4) — asset-light, treat as a rough floor
P/E Fair Value
₹44.25
-72.6%
EPS × 12.9x (sector P/E)
EPS=3.43, Sector P/E=12.9x
Peter Lynch (PEG)
₹22.64
-86.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.43, g=6.6%
EV/EBITDA
₹60.73
-62.3%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=2.64B
Book Value (P/B)
₹82.29
-49.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.01, ROE=31.3%, g=6%, r=10%
Reverse DCF
₹161.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.7% | Historical: 6.6%
Margin of Safety
₹33.82
-79.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45.09, 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.