Menon Pistons Ltd.
₹78.65
+2.93%
Delayed · cached 15 min
Fair value analysis
MENNPIS
Menon Pistons Ltd.
₹76.41
Close used for this calculation
₹91.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₹91.33
Below FV▲ +19.5% against the close used
Model range ₹14.50 – ₹162.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹14.50Fair value₹91.33Bull₹162.90
FairClose
52-week traded range
52W low ₹69.8952W high ₹84.28
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Menon Pistons Ltd. closed at ₹76.41, 16.3% below the consensus fair value of ₹91.33 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹51.17
-33.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
₹62.49
-18.2%
√(22.5 × EPS × BVPS)
EPS=5.02, BVPS=34.57 · outside Graham range (P/E 15.3, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹68.52
-10.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.1%, FD=7%
P/E Fair Value
₹162.90
+113.2%
EPS × 32.45x (sector P/E)
EPS=5.02, Sector P/E=32.45x
Peter Lynch (PEG)
₹15.56
-79.6%
EPS × Growth% (PEG = 1 is fair)
EPS=5.02, g=3.1%
EV/EBITDA
₹128.90
+68.7%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=590M
Dividend Discount (DDM)
₹14.50
-81.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.97, r=10%, g=3.1%
Book Value (P/B)
₹61.63
-19.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34.57, ROE=15.4%, g=3.1%, r=10%
Reverse DCF
₹76.41
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 3.1%
Margin of Safety
₹64.70
-15.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86.27, 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.