Mrf Ltd

MRF NSE Consumer Discretionary Tyres & Rubber Products
Nifty 200 Nifty 500 Midcap 100 Midcap 150 LargeMid 250
₹128,290.00
+0.02%
Delayed · cached 15 min

Fair value analysis

MRF
Mrf Ltd
Consumer Discretionary›Tyres & Rubber Products
₹128,270.00
Close used for this calculation
₹158,167.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability19/25
Returns13/25
Balance Sheet19/25
Efficiency10/25
Growth20/25
Good
Quality radar
61Prof.19/25Ret.13/25Eff.10/25B.Sht19/25Growth20/25

Consensus fair value

₹158,167.77
Below FV
▲ +23.3% against the close used
Model range ₹80,306.03 – ₹275,222.96
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₹80,306.03Fair value₹158,167.77Bull₹275,222.96
FairClose
52-week traded range
52W low ₹122,595.0052W high ₹162,295.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Mrf Ltd closed at ₹128,270.00, 18.9% below the consensus fair value of ₹158,167.77 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 22.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹148,054.59
+15.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹80,306.03
-37.4%
√(22.5 × EPS × BVPS)
EPS=5720.43, BVPS=50105.47 · outside Graham range (P/E 22.1, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹257,623.65
+100.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹118,984.94
-7.2%
EPS × 20.8x (sector P/E)
EPS=5720.43, Sector P/E=20.8x
Peter Lynch (PEG)
₹143,010.75
+11.5%
EPS × Growth% (PEG = 1 is fair)
EPS=5720.43, g=25%
EV/EBITDA
₹275,222.96
+114.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=66.64B
Book Value (P/B)
₹81,421.39
-36.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50105.47, ROE=12.5%, g=6%, r=10%
Reverse DCF
₹128,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 25%
Margin of Safety
₹113,431.73
-11.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=151242.3, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.