Motherson Sumi Wrng Ind L

MSUMI NSE Consumer Discretionary Auto Components & Equipments
Nifty 500 Smallcap 250
₹36.30
-0.11%
Delayed · cached 15 min

Fair value analysis

MSUMI
Motherson Sumi Wrng Ind L
Consumer DiscretionaryAuto Components & Equipments
₹36.34
Close used for this calculation
₹24.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability13/25
Returns12/25
Balance Sheet19/25
Efficiency9/25
Growth6/25
Good
Quality radar
53Prof.13/25Ret.12/25Eff.9/25B.Sht19/25Growth6/25

Consensus fair value

₹24.23
Above FV
▼ -33.3% against the close used
Model range ₹8.27 – ₹31.40
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₹8.27Fair value₹24.23Bull₹31.40
FairClose
52-week traded range
52W low ₹35.8952W high ₹52.05

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

Valuation summary

Trading above the consensus fair value

Motherson Sumi Wrng Ind L closed at ₹36.34, 50.0% above the consensus fair value of ₹24.23 drawn from 8 valuation models.

Financial DNA score 53/100 — Good. P/E of 38.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹16.62
-54.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹30.50
-16.1%
EPS × 32.45x (sector P/E)
EPS=0.94, Sector P/E=32.45x
Peter Lynch (PEG)
₹8.27
-77.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.94, g=8.8%
EV/EBITDA
₹27.39
-24.6%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=12.76B
Dividend Discount (DDM)
₹31.40
-13.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.58, r=10%, g=8%
Book Value (P/B)
₹21.67
-40.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3.28, ROE=32.4%, g=6%, r=10%
Reverse DCF
₹36.34
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 8.8%
Margin of Safety
₹17.67
-51.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23.56, 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.