₹59.65
Near FV▼ -3.8% against the close used
Model range ₹8.80 – ₹110.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹8.80Fair value₹59.65Bull₹110.34
FairClose
52-week traded range
52W low ₹43.1052W high ₹101.25
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Marvel Decor Limited closed at ₹62.00, 3.9% above the consensus fair value of ₹59.65 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 24.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹48.63
-21.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹45.93
-25.9%
√(22.5 × EPS × BVPS)
EPS=2.45, BVPS=38.27 · outside Graham range (P/E 24.7, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₹110.34
+78.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹64.19
+3.5%
EPS × 26.2x (sector P/E)
EPS=2.45, Sector P/E=26.2x
Peter Lynch (PEG)
₹61.25
-1.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2.45, g=25%
EV/EBITDA
₹59.18
-4.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹8.80
-85.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.27, ROE=6.9%, g=6%, r=10%
Reverse DCF
₹62.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.3% | Historical: 25%
Margin of Safety
₹50.45
-18.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=67.27, 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.