₹357.17
Below FV▲ +37.7% against the close used
Model range ₹212.23 – ₹730.03
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹212.23Fair value₹357.17Bull₹730.03
FairClose
52-week traded range
52W low ₹226.4552W high ₹514.25
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
M And B Engineering Ltd closed at ₹259.35, 27.4% below the consensus fair value of ₹357.17 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹321.75
+24.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹212.23
-18.2%
√(22.5 × EPS × BVPS)
EPS=16.21, BVPS=123.5 · outside Graham range (P/E 14.9, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹730.03
+181.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹230.18
-11.2%
EPS × 14.2x (sector P/E)
EPS=16.21, Sector P/E=14.2x
Peter Lynch (PEG)
₹405.25
+56.3%
EPS × Growth% (PEG = 1 is fair)
EPS=16.21, g=25%
EV/EBITDA
₹489.43
+88.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.57B
Book Value (P/B)
₹413.72
+59.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=123.5, ROE=19.4%, g=6%, r=10%
Reverse DCF
₹259.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 25%
Margin of Safety
₹280.16
+8.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=373.55, 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.