₹65.46
Above FV▼ -30.1% against the close used
Model range ₹29.75 – ₹110.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹29.75Fair value₹65.46Bull₹110.79
FairClose
52-week traded range
52W low ₹33.5052W high ₹140.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Moxsh Overseas Educon Ltd closed at ₹93.70, 43.1% above the consensus fair value of ₹65.46 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 38.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹48.83
-47.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹29.75
-68.3%
√(22.5 × EPS × BVPS)
EPS=2.46, BVPS=15.99 · outside Graham range (P/E 38.8, P/B 5.9) — asset-light, treat as a rough floor
Graham Formula
₹110.79
+18.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹61.01
-34.9%
EPS × 24.8x (sector P/E)
EPS=2.46, Sector P/E=24.8x
Peter Lynch (PEG)
₹61.50
-34.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2.46, g=25%
EV/EBITDA
₹109.49
+16.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹50.37
-46.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.99, ROE=18.6%, g=6%, r=10%
Reverse DCF
₹93.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.8% | Historical: 25%
Margin of Safety
₹46.95
-49.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=62.6, 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.