Menon Bearings Limited

MENONBE NSE Consumer Discretionary Auto Components & Equipments
₹301.00
-0.22%
Delayed · cached 15 min

Fair value analysis

MENONBE
Menon Bearings Limited
Consumer DiscretionaryAuto Components & Equipments
₹301.65
Close used for this calculation
₹179.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability15/25
Returns10/25
Balance Sheet19/25
Efficiency4/25
Growth3/25
Average
Quality radar
48Prof.15/25Ret.10/25Eff.4/25B.Sht19/25Growth3/25

Consensus fair value

₹179.94
Above FV
▼ -40.3% against the close used
Model range ₹14.69 – ₹221.63
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₹14.69Fair value₹179.94Bull₹221.63
FairClose
52-week traded range
52W low ₹102.6552W high ₹321.40

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Menon Bearings Limited closed at ₹301.65, 67.6% above the consensus fair value of ₹179.94 drawn from 8 valuation models.

Financial DNA score 48/100 — Average. P/E of 38.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹14.69
-95.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
₹76.89
-74.5%
√(22.5 × EPS × BVPS)
EPS=6.83, BVPS=38.48 · outside Graham range (P/E 38, P/B 7.8) — asset-light, treat as a rough floor
P/E Fair Value
₹221.63
-26.5%
EPS × 32.45x (sector P/E)
EPS=6.83, Sector P/E=32.45x
Peter Lynch (PEG)
₹37.57
-87.5%
EPS × Growth% (PEG = 1 is fair)
EPS=6.83, g=5.5%
EV/EBITDA
₹162.23
-46.2%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=740M
Book Value (P/B)
₹143.64
-52.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.48, ROE=22.3%, g=5.5%, r=10%
Reverse DCF
₹301.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.8% | Historical: 5.5%
Margin of Safety
₹78.30
-74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=104.4, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.