₹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.
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.
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.
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.