₹47.83
Above FV▼ -58.5% against the close used
Model range ₹14.99 – ₹77.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹14.99Fair value₹47.83Bull₹77.91
FairClose
52-week traded range
52W low ₹33.6852W high ₹118.88
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Morepen Lab. Ltd closed at ₹115.28, 141.0% above the consensus fair value of ₹47.83 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 54.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹34.34
-70.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹33.08
-71.3%
√(22.5 × EPS × BVPS)
EPS=1.73, BVPS=28.12 · outside Graham range (P/E 54, P/B 4.1) — asset-light, treat as a rough floor
Graham Formula
₹77.91
-32.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹61.76
-46.4%
EPS × 35.7x (sector P/E)
EPS=1.73, Sector P/E=35.7x
Peter Lynch (PEG)
₹43.25
-62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.73, g=25%
EV/EBITDA
₹49.21
-57.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.62B
Book Value (P/B)
₹14.99
-87.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.12, ROE=5.3%, g=6%, r=10%
Reverse DCF
₹115.28
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.5% | Historical: 25%
Margin of Safety
₹38.83
-66.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51.77, 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.