Mahalaxmi Rubtech Limited

MHLXMIRU NSE Consumer Discretionary Other Textile Products
₹157.24
-0.68%
Delayed · cached 15 min

Fair value analysis

MHLXMIRU
Mahalaxmi Rubtech Limited
Consumer DiscretionaryOther Textile Products
₹158.31
Close used for this calculation
₹169.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability17/25
Returns12/25
Balance Sheet14/25
Efficiency15/25
Growth14/25
Good
Quality radar
58Prof.17/25Ret.12/25Eff.15/25B.Sht14/25Growth14/25

Consensus fair value

₹169.86
Near FV
▲ +7.3% against the close used
Model range ₹56.45 – ₹411.42
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₹56.45Fair value₹169.86Bull₹411.42
FairClose
52-week traded range
52W low ₹110.1252W high ₹233.08

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

Valuation summary

Trading close to the consensus fair value

Mahalaxmi Rubtech Limited closed at ₹158.31, 6.8% below the consensus fair value of ₹169.86 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 18.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹56.45
-64.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹129.53
-18.2%
√(22.5 × EPS × BVPS)
EPS=7.96, BVPS=93.67 · outside Graham range (P/E 18.3, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹358.48
+126.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹120.99
-23.6%
EPS × 15.2x (sector P/E)
EPS=7.96, Sector P/E=15.2x
Peter Lynch (PEG)
₹199.00
+25.7%
EPS × Growth% (PEG = 1 is fair)
EPS=7.96, g=25%
EV/EBITDA
₹411.42
+159.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=270M
Book Value (P/B)
₹58.31
-63.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93.67, ROE=8.5%, g=6%, r=10%
Reverse DCF
₹158.31
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: 25%
Margin of Safety
₹124.77
-21.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=166.36, 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.