₹459.87
Below FV▲ +24.0% against the close used
Model range ₹250.11 – ₹1,029.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹250.11Fair value₹459.87Bull₹1,029.52
FairClose
52-week traded range
52W low ₹242.5052W high ₹397.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Monarch Networth Cap Ltd closed at ₹370.95, 19.3% below the consensus fair value of ₹459.87 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹263.14
-29.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹250.11
-32.6%
√(22.5 × EPS × BVPS)
EPS=22.86, BVPS=121.62 · outside Graham range (P/E 16.4, P/B 3.1) — asset-light, treat as a rough floor
Graham Formula
₹1,029.52
+177.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹482.35
+30.0%
EPS × 21.1x (sector P/E)
EPS=22.86, Sector P/E=21.1x
Peter Lynch (PEG)
₹571.50
+54.1%
EPS × Growth% (PEG = 1 is fair)
EPS=22.86, g=25%
EV/EBITDA
₹594.20
+60.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.66B
Book Value (P/B)
₹440.88
+18.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=121.62, ROE=20.5%, g=6%, r=10%
Reverse DCF
₹370.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 25%
Margin of Safety
₹379.71
+2.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=506.28, 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.