Midwest Limited

MIDWESTLTD NSE Consumer Discretionary Granites & Marbles
₹1,016.40
-4.61%
Delayed · cached 15 min

Fair value analysis

MIDWESTLTD
Midwest Limited
Consumer DiscretionaryGranites & Marbles
₹1,065.50
Close used for this calculation
₹484.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability10/25
Returns7/25
Balance Sheet19/25
Efficiency6/25
Growth0/25
Average
Quality radar
42Prof.10/25Ret.7/25Eff.6/25B.Sht19/25Growth0/25

Consensus fair value

₹484.48
Above FV
▼ -54.5% against the close used
Model range ₹260.83 – ₹762.70
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₹260.83Fair value₹484.48Bull₹762.70
FairClose
52-week traded range
52W low ₹1,036.9052W high ₹1,803.60

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

Valuation summary

Trading above the consensus fair value

Midwest Limited closed at ₹1,065.50, 119.9% above the consensus fair value of ₹484.48 drawn from 7 valuation models.

Financial DNA score 42/100 — Average. P/E of 33.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹260.83
-75.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹438.85
-58.8%
√(22.5 × EPS × BVPS)
EPS=29, BVPS=295.15 · outside Graham range (P/E 33.1, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
₹762.70
-28.4%
EPS × 26.3x (sector P/E)
EPS=29, Sector P/E=26.3x
EV/EBITDA
₹538.69
-49.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.05B
Book Value (P/B)
₹434.30
-59.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=295.15, ROE=13.3%, g=3%, r=10%
Reverse DCF
₹1,065.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 0%
Margin of Safety
₹365.60
-65.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=487.46, 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.

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