₹603.86
Above FV▼ -18.1% against the close used
Model range ₹309.38 – ₹1,057.46
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹309.38Fair value₹603.86Bull₹1,057.46
FairClose
52-week traded range
52W low ₹365.8552W high ₹785.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Mstc Limited closed at ₹737.55, 22.1% above the consensus fair value of ₹603.86 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 22.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹615.92
-16.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹309.38
-58.1%
√(22.5 × EPS × BVPS)
EPS=31.03, BVPS=137.09 · outside Graham range (P/E 22.2, P/B 5.4) — asset-light, treat as a rough floor
Graham Formula
₹1,057.46
+43.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.1%, FD=7%
P/E Fair Value
₹577.16
-21.7%
EPS × 18.6x (sector P/E)
EPS=31.03, Sector P/E=18.6x
Peter Lynch (PEG)
₹437.52
-40.7%
EPS × Growth% (PEG = 1 is fair)
EPS=31.03, g=14.1%
EV/EBITDA
₹535.75
-27.4%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=2.3B
Dividend Discount (DDM)
₹848.33
+15.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.71, r=10%, g=8%
Book Value (P/B)
₹706.02
-4.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=137.09, ROE=26.6%, g=6%, r=10%
Reverse DCF
₹737.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 14.1%
Margin of Safety
₹479.99
-34.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=639.98, 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.