₹169.27
Below FV▲ +67.6% against the close used
Model range ₹55.20 – ₹276.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹55.20Fair value₹169.27Bull₹276.52
FairClose
52-week traded range
52W low ₹45.0552W high ₹155.05
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Mega Flex Plastics Ltd closed at ₹101.00, 40.3% below the consensus fair value of ₹169.27 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹276.52
+173.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹79.57
-21.2%
√(22.5 × EPS × BVPS)
EPS=5.99, BVPS=46.98 · outside Graham range (P/E 18.5, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹269.76
+167.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹112.01
+10.9%
EPS × 18.7x (sector P/E)
EPS=5.99, Sector P/E=18.7x
Peter Lynch (PEG)
₹149.75
+48.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5.99, g=25%
EV/EBITDA
₹139.31
+37.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹55.20
-45.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.98, ROE=10.7%, g=6%, r=10%
Reverse DCF
₹101.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 25%
Margin of Safety
₹138.35
+37.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=184.46, 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.