Mahanagar Gas Ltd.
Nifty 500
Smallcap 250
₹1,085.60
-1.38%
Delayed · cached 15 min
Fair value analysis
MGL
Mahanagar Gas Ltd.
₹1,100.80
Close used for this calculation
₹1,246.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₹1,246.03
Near FV▲ +13.2% against the close used
Model range ₹120.67 – ₹2,085.02
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₹120.67Fair value₹1,246.03Bull₹2,085.02
FairClose
52-week traded range
52W low ₹908.4052W high ₹1,363.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Mahanagar Gas Ltd. closed at ₹1,100.80, 11.7% below the consensus fair value of ₹1,246.03 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 15.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹120.67
-89.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.1%, r=10%, tg=3%, n=10yr
Graham Number
₹1,037.37
-5.8%
√(22.5 × EPS × BVPS)
EPS=85.16, BVPS=561.63 · outside Graham range (P/E 15, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹1,004.28
-8.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=2.1%, FD=7%
P/E Fair Value
₹1,332.75
+21.1%
EPS × 15.65x (sector P/E)
EPS=85.16, Sector P/E=15.65x
Peter Lynch (PEG)
₹178.84
-83.8%
EPS × Growth% (PEG = 1 is fair)
EPS=85.16, g=2.1%
EV/EBITDA
₹2,085.02
+89.4%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=18.56B
Dividend Discount (DDM)
₹394.08
-64.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.49, r=10%, g=2.1%
Book Value (P/B)
₹738.15
-32.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=561.63, ROE=12.2%, g=3%, r=10%
Reverse DCF
₹1,100.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 2.1%
Margin of Safety
₹655.33
-40.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=873.77, 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.