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₹114.41Fair value₹153.71Bull₹376.89
FairClose
52-week traded range
52W low ₹178.9552W high ₹294.35
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Muthoot Cap Serv Ltd closed at ₹232.44, 51.2% above the consensus fair value of ₹153.71 drawn from 6 valuation models.
Financial DNA score 23/100 — Weak. P/E of 14.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹127.26
-45.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹376.89
+62.1%
√(22.5 × EPS × BVPS)
EPS=6.79, BVPS=929.76
P/E Fair Value
₹114.41
-50.8%
EPS × 16.85x (sector P/E)
EPS=6.79, Sector P/E=16.85x
Book Value (P/B)
₹172.94
-25.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=929.76, ROE=1.9%, g=3%, r=10%
Reverse DCF
₹232.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.4% | Historical: 0%
Margin of Safety
₹154.64
-33.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=206.19, 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.