₹336.96
Near FV▼ -9.9% against the close used
Model range ₹170.27 – ₹670.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹170.27Fair value₹336.96Bull₹670.58
FairClose
52-week traded range
52W low ₹290.3052W high ₹415.60
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Modis Navnirman Ltd closed at ₹373.85, 10.9% above the consensus fair value of ₹336.96 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 23.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹295.55
-20.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹170.27
-54.5%
√(22.5 × EPS × BVPS)
EPS=14.89, BVPS=86.54 · outside Graham range (P/E 23.2, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹670.58
+79.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹357.36
-4.4%
EPS × 24x (sector P/E)
EPS=14.89, Sector P/E=24x
Peter Lynch (PEG)
₹372.25
-0.4%
EPS × Growth% (PEG = 1 is fair)
EPS=14.89, g=25%
EV/EBITDA
₹325.81
-12.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=350M
Book Value (P/B)
₹313.71
-16.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=86.54, ROE=20.5%, g=6%, r=10%
Reverse DCF
₹373.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.2% | Historical: 25%
Margin of Safety
₹280.08
-25.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=373.44, 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.