₹357.18
Above FV▼ -49.2% against the close used
Model range ₹123.57 – ₹498.05
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹123.57Fair value₹357.18Bull₹498.05
FairClose
52-week traded range
52W low ₹480.8552W high ₹745.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Minda Corporation Ltd closed at ₹703.10, 96.8% above the consensus fair value of ₹357.18 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 41.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹245.80
-65.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.2%, r=10%, tg=3%, n=10yr
Graham Number
₹203.98
-71.0%
√(22.5 × EPS × BVPS)
EPS=15.07, BVPS=122.71 · outside Graham range (P/E 41.8, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₹348.44
-50.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.2%, FD=7%
P/E Fair Value
₹489.02
-30.4%
EPS × 32.45x (sector P/E)
EPS=15.07, Sector P/E=32.45x
Peter Lynch (PEG)
₹123.57
-82.4%
EPS × Growth% (PEG = 1 is fair)
EPS=15.07, g=8.2%
EV/EBITDA
₹498.05
-29.2%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=9.52B
Book Value (P/B)
₹266.88
-62.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=122.71, ROE=14.7%, g=6%, r=10%
Reverse DCF
₹703.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.6% | Historical: 8.2%
Margin of Safety
₹241.36
-65.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=321.81, 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.