₹133.04
Below FV▲ +21.9% against the close used
Model range ₹21.78 – ₹295.66
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹21.78Fair value₹133.04Bull₹295.66
FairClose
52-week traded range
52W low ₹67.7852W high ₹120.53
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Munjal Auto Ind. Ltd. closed at ₹109.17, 17.9% below the consensus fair value of ₹133.04 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹79.79
-26.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹72.67
-33.4%
√(22.5 × EPS × BVPS)
EPS=4.02, BVPS=58.38 · outside Graham range (P/E 20.8, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹138.49
+26.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.3%, FD=7%
P/E Fair Value
₹130.45
+19.5%
EPS × 32.45x (sector P/E)
EPS=4.02, Sector P/E=32.45x
Peter Lynch (PEG)
₹57.49
-47.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4.02, g=14.3%
EV/EBITDA
₹295.66
+170.8%
(EBITDA × 17.2x − Net Debt) ÷ Shares
EBITDA=1.93B
Book Value (P/B)
₹21.78
-80.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=58.38, ROE=3.7%, g=6%, r=10%
Reverse DCF
₹109.17
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 14.3%
Margin of Safety
₹79.01
-27.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=105.35, 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.