Madhav Marbles and Granites Limited (MADHAV) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Madhav Marbles and Granites Limited ₹62.37, price ₹34.49, upside +80.8%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Madhav Marbles and Granites Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range ₹29.70 – ₹86.95 · fair‑value band ₹47.08 – ₹75.70 · the ₹34.49 price screens below the ₹62.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 27, 2026.
Follow Madhav Marbles and Granites in your weekly email
Every Wednesday you see whether Madhav Marbles and Granites is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Madhav Marbles and Granites Limited engages in the manufacture and sale of natural stones and tiles in India. The company operates in three segments: Granite and Stone; Realty; and Power Generation. It's products include marble slabs and tiles, granite slabs and tiles, quartz, and sandstone, as well as calibrated and stone tiles.
Show more
Madhav Marbles and Granites Limited engages in the manufacture and sale of natural stones and tiles in India. The company operates in three segments: Granite and Stone; Realty; and Power Generation. It's products include marble slabs and tiles, granite slabs and tiles, quartz, and sandstone, as well as calibrated and stone tiles. The company also owns and operates three wind turbine generators with an installed capacity of 4.00 MW located in the state of Tamil Nadu. In addition, it is involved in the real estate business. The company exports its products to North America, South America, Canada, Europe, Australia, South Africa, Russia, and the Far East. Madhav Marbles and Granites Limited was incorporated in 1989 and is based in Udaipur, India.
Stock analysis
Madhav Marbles and Granites Limited (MADHAV) currently trades at ₹34.49, while our model-based Fair Value estimate is ₹62.37, implying the stock looks roughly 44.7% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ₹92.68 per share, and 10 of the 16 models we run sit above the ₹34.49 price.
Bear case: the Growth Earnings group reads lowest at ₹6.91, and 6 of the 16 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹47.08 (bear) to ₹75.70 (bull), the price of ₹34.49 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Madhav Marbles and Granites Limited reported revenue of ₹307M in FY2026 versus ₹531M in FY2022, a compound −12.8%/yr. Reported net income was ₹3.9M in FY2026.
Key figures
Market cap ₹305M (≈ $3.2M) · P/E ratio 78.4 · P/S ratio 0.99 · EPS (TTM) ₹0.4400 · Net margin 1.3% · Return on equity 0.3% · Return on assets (EBIT) −2.4% · Operating margin −20.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −19% fair-value upside, at 81%, MADHAV screens cheaper than that median.
Fair Value models
Bear ₹47.08Fair Value ₹62.37Bull ₹75.70
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹0.2242 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−1.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−13.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−13.1%
Start year 2021 (pandemic). Over 10 years: −9.0% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−4.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−27.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.8%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−27.8% vs −25.6%, steady
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → −17%
Start year 2021 (pandemic)
⚠ Revenue per share shrinking 8.9%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−5.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −9.2% a year for the price.
Compare Madhav Marbles and Granites Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Building Products & Equipment · 251 stocks
Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+80.8% · Top 25%
Profitability
Return on equity (TTM)0.3% · Below median
Return on assets−2.3% · Bottom 25%
Net margin (TTM)1.3% · Below median
Operating margin (TTM)−20.9% · Bottom 25%
Growth and dividend
Revenue growth20.4% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Building Products & Equipment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Madhav Marbles and Granites Limited Fair Value". https://www.fairvalue-calculator.com/stock/MADHAV
Frequently asked questions
Is Madhav Marbles and Granites Limited (MADHAV) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹62.37 versus a price of ₹34.49, about +81% upside (undervalued).
What is the fair value of MADHAV?
Our model-based fair value for Madhav Marbles and Granites Limited is ₹62.37 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹34.49.
What is the quality score of MADHAV?
Madhav Marbles and Granites Limited has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Madhav Marbles and Granites Limited (MADHAV)?
Our model-based price target is the fair value of ₹62.37 (as of Sep 27, 2026) from 16 valuation models. Cautious scenario ₹47.08, optimistic scenario ₹75.70. It is a calculation from audited fundamentals, not an analyst target.
What is the Madhav Marbles and Granites Limited stock forecast for 2026?
Our models put fair value at ₹62.37, about +81% upside versus a price of ₹34.49 (undervalued). Cautious scenario ₹47.08, optimistic scenario ₹75.70. The calculation is refreshed regularly with new filings.
What is the revenue of Madhav Marbles and Granites Limited (MADHAV)?
Madhav Marbles and Granites Limited reported trailing-twelve-month revenue of about ₹307M (latest available figure, as of Sep 27, 2026).
What growth is priced into Madhav Marbles and Granites Limited (MADHAV)?
For today's price to be fair in a discounted-cash-flow model, Madhav Marbles and Granites Limited would have to grow free cash flow by -5.5 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -13.1 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of MADHAV use?
Our models discount Madhav Marbles and Granites Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.31, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Madhav Marbles and Granites Limited that is -5.5 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Madhav Marbles and Granites Limited (MADHAV) delivered so far?
Over the past 5 years revenue at Madhav Marbles and Granites Limited grew -13.1 % a year. The price currently implies -5.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Madhav Marbles and Granites Limited (MADHAV) growing?
The median revenue growth in the sector is +7.3 % a year. That is the yardstick for the growth priced into Madhav Marbles and Granites Limited (-5.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Madhav Marbles and Granites Limited (MADHAV)?
The free-cash-flow yield on the price is 15.73 %: that much free cash flow Madhav Marbles and Granites Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Madhav Marbles and Granites Limited (MADHAV)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Madhav Marbles and Granites Limited it is ₹62.37 per share (as of Sep 27, 2026), against a price of ₹34.49. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Madhav Marbles and Granites Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, MADHAV trades below its calculated fair value: price ₹34.49, fair value ₹62.37, a gap of about +81% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MADHAV?
No. The price is what the market pays today (₹34.49); the fair value is what the company's own numbers justify (₹62.37). For Madhav Marbles and Granites Limited the two are ₹27.88 per share apart. That gap is exactly why we show both numbers side by side.
How much is Madhav Marbles and Granites Limited worth?
The market values Madhav Marbles and Granites Limited at about ₹305M (market capitalisation, as of Sep 27, 2026). Per share that is ₹34.49; our models calculate a fair value of ₹62.37 per share.
What do the bullish and bearish scenarios say about MADHAV?
Our models span a range for Madhav Marbles and Granites Limited: cautious scenario ₹47.08, base ₹62.37, optimistic ₹75.70 per share (as of Sep 27, 2026, price ₹34.49). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MADHAV?
Madhav Marbles and Granites Limited trades at a price-to-earnings ratio of 78.4 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹62.37 is built from several models across several years. Other multiples: P/B 0.3, P/S 1.0.
How solid is the balance sheet of Madhav Marbles and Granites Limited (MADHAV)?
Balance-sheet figures for Madhav Marbles and Granites Limited (as of Sep 27, 2026): return on equity 0.3%, debt of 0.01 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is MADHAV from its 52-week high?
Madhav Marbles and Granites Limited trades at ₹34.49, about 23% below its 52-week high of ₹44.89 and 16% above the low of ₹29.70 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹62.37 is for.
Which stocks are comparable to Madhav Marbles and Granites Limited?
From the same area (Industrials) we also value Trane Technologies plc, Johnson Controls International plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Madhav Marbles and Granites Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹34.49, calculated fair value ₹62.37 (+81%), Quality Score 58/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MADHAV calculated?
We run Madhav Marbles and Granites Limited through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹62.37, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Madhav Marbles and Granites Limited currently trades 45 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Madhav Marbles and Granites Limited (MADHAV)?
The closing price on Oct 1, 2026 was ₹34.49. Our model-based fair value is ₹62.37, about +81% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Madhav Marbles and Granites Limited right now?
The price is below even our cautious bear case (₹47.08). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Madhav Marbles and Granites Limited
How large is the market capitalisation of Madhav Marbles and Granites Limited (MADHAV)?
The market capitalisation of Madhav Marbles and Granites Limited is ₹305M (≈ $3.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Madhav Marbles and Granites Limited (MADHAV)?
The price-to-sales ratio of Madhav Marbles and Granites Limited is 0.99 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Madhav Marbles and Granites Limited (MADHAV)?
Earnings per share at Madhav Marbles and Granites Limited are ₹0.4400 (price ÷ EPS = P/E 78.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Madhav Marbles and Granites Limited (MADHAV)?
The net margin of Madhav Marbles and Granites Limited is 1.3% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Madhav Marbles and Granites Limited (MADHAV)?
The return on equity (ROE) of Madhav Marbles and Granites Limited is 0.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Madhav Marbles and Granites Limited (MADHAV)?
On an EBIT basis the return on assets of Madhav Marbles and Granites Limited is −2.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Madhav Marbles and Granites Limited (MADHAV)?
The operating margin of Madhav Marbles and Granites Limited is −20.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Madhav Marbles and Granites Limited (MADHAV)?
Revenue at Madhav Marbles and Granites Limited is growing +20.4% versus a year earlier (3y avg −13.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Madhav Marbles and Granites Limited (MADHAV)?
Earnings per share at Madhav Marbles and Granites Limited are growing +83.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Madhav Marbles and Granites Limited (MADHAV) carry?
The net debt of Madhav Marbles and Granites Limited is ₹65.0M (fiscal year 2026, ≈ 1.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Madhav Marbles and Granites Limited in the live analysis
One click puts Madhav Marbles and Granites Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
