₹336.86
Below FV▲ +61.3% against the close used
Model range ₹92.96 – ₹566.14
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹92.96Fair value₹336.86Bull₹566.14
FairClose
52-week traded range
52W low ₹131.9752W high ₹214.64
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Manoj Vaibhav Gem N Jew L closed at ₹208.78, 38.0% below the consensus fair value of ₹336.86 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 8.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹92.96
-55.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
₹317.06
+51.9%
√(22.5 × EPS × BVPS)
EPS=23.54, BVPS=189.8
Graham Formula
₹566.14
+171.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.7%, FD=7%
P/E Fair Value
₹462.56
+121.6%
EPS × 19.65x (sector P/E)
EPS=23.54, Sector P/E=19.65x
Peter Lynch (PEG)
₹204.80
-1.9%
EPS × Growth% (PEG = 1 is fair)
EPS=23.54, g=8.7%
EV/EBITDA
₹509.02
+143.8%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=1.98B
Book Value (P/B)
₹431.79
+106.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=189.8, ROE=15.1%, g=6%, r=10%
Reverse DCF
₹208.78
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 8.7%
Margin of Safety
₹269.76
+29.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=359.68, 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.