Munjal Showa Ltd

MUNJALSHOW NSE Consumer Discretionary Auto Components & Equipments
₹127.66
+0.46%
Delayed · cached 15 min

Fair value analysis

MUNJALSHOW
Munjal Showa Ltd
Consumer DiscretionaryAuto Components & Equipments
₹127.07
Close used for this calculation
₹120.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Profitability4/25
Returns3/25
Balance Sheet3/25
Efficiency18/25
Growth5/25
Weak
Quality radar
28Prof.4/25Ret.3/25Eff.18/25B.Sht3/25Growth5/25

Consensus fair value

₹120.64
Near FV
▼ -5.1% against the close used
Model range ₹9.08 – ₹177.50
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₹9.08Fair value₹120.64Bull₹177.50
FairClose
52-week traded range
52W low ₹110.4652W high ₹146.07

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

Valuation summary

Trading close to the consensus fair value

Munjal Showa Ltd closed at ₹127.07, 5.3% above the consensus fair value of ₹120.64 drawn from 8 valuation models.

Financial DNA score 28/100 — Weak. P/E of 19.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹102.52
-19.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹158.82
+25.0%
√(22.5 × EPS × BVPS)
EPS=5.47, BVPS=204.95
P/E Fair Value
₹177.50
+39.7%
EPS × 32.45x (sector P/E)
EPS=5.47, Sector P/E=32.45x
EV/EBITDA
₹84.55
-33.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=340M
Dividend Discount (DDM)
₹57.03
-55.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.47, r=10%, g=2%
Book Value (P/B)
₹9.08
-92.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=204.95, ROE=3.3%, g=3%, r=10%
Reverse DCF
₹127.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: 0%
Margin of Safety
₹109.71
-13.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=146.28, 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.