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₹594.01Fair value₹1,028.85Bull₹1,934.23
FairClose
52-week traded range
52W low ₹466.9052W high ₹834.85
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Monte Carlo Fashions Ltd. closed at ₹556.05, 46.0% below the consensus fair value of ₹1,028.85 drawn from 10 valuation models.
Financial DNA score 72/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹594.01
+6.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹705.14
+26.8%
√(22.5 × EPS × BVPS)
EPS=54.05, BVPS=408.86
Graham Formula
₹1,540.81
+177.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.1%, FD=7%
P/E Fair Value
₹1,113.43
+100.2%
EPS × 20.6x (sector P/E)
EPS=54.05, Sector P/E=20.6x
Peter Lynch (PEG)
₹599.95
+7.9%
EPS × Growth% (PEG = 1 is fair)
EPS=54.05, g=11.1%
EV/EBITDA
₹1,934.23
+247.9%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=2.95B
Dividend Discount (DDM)
₹1,080.96
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.02, r=10%, g=8%
Book Value (P/B)
₹684.84
+23.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=408.86, ROE=12.7%, g=6%, r=10%
Reverse DCF
₹556.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 11.1%
Margin of Safety
₹741.26
+33.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=988.35, 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.