Mayur Uniquoters Ltd Fair Value
MAYURUNIQ · Consumer Durables · Current price ₹790
Is Mayur Uniquoters Ltd undervalued?
We estimate the fair value of Mayur Uniquoters Ltd at ₹1,458 per share, against a market price of ₹740. That puts the share price about +97.0% below our estimate, at medium confidence. This is our view of what the business is worth, not a target price or a forecast of where the share price will go.
How this fair value is calculated
This estimate comes from 2 methods: Fair multiple (P/E) (₹1,647), PEG (growth-implied P/E) (₹1,081). Each is weighted by how well its inputs held up for this company. The full working, including the assumptions and what data was missing, is set out below.
The range around this estimate
Our estimate for Mayur Uniquoters Ltd spans ₹1,081 to ₹1,647. A margin of safety means buying meaningfully below the estimate: the wider the range, the more room the assumptions leave for error.
How we got this fair value
Every number below is part of the same estimate for Mayur Uniquoters Ltd. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹1,081 – ₹1,647
Why this method for this business
Relative P/E and PEG are appropriate for an asset-light, consumer discretionary business with durable earnings power and a narrow moat. DCF is less relevant due to the cyclical nature of the industry and the lack of clear cash flow predictability.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
- dcf: DCF is less suitable for a cyclical industry with volatile cash flows and limited growth prospects
What was missing
- Lack of forward-looking analyst estimates
- Limited data on long-term growth prospects
What drives it
18 inputs, grouped by how strong each claim is
- Sector-median P/E
- 46.38×
- Peers used
- 5
- EPS (TTM)
- 47.67 ₹/share
- Own-history median P/E
- 16.36×
- Earnings growth
- 22.7% CAGR
peer-median
peer-median
computed
reconstructed (one feature, dampened — not a cap)
computed
- Anchor correction
- peer anchor 46.4x diverges 0.4x from 7yr own-history 16.4x (no size-comparable peer) — anchor blended 0.6 toward own-history → 28.4x
- Term: quality
- +3.1%
- Term: growth
- +27.8%
- Term: capital_allocation
- -4.4%
- Term: financial_strength
- +9.4%
- Term: history
- -12.7%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
peer-anchor mismatch — deep own-history used instead
quality 68/100 (high, stable returns) → premium (ROCE deteriorating → premium halved)
durable ~15% CAGR (ROCE 22% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: effectively debt-free → premium
history: market paid -42% vs sector, dampened ×0.3 (one feature, not the anchor)
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Premium vs sector
- +21.8%
- Fair-multiple confidence
- 72%
- Fair P/E
- 34.55×
- Growth-implied P/E
- 22.7×
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
min(growth, 30)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Mayur Uniquoters Ltd: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 15 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Mayur Uniquoters Ltd
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.