Marble City India Ltd (MARBLE) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Marble City India Ltd ₹47.24, price ₹170, upside -72.2%, quality 29 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Marble City India Ltd 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 23, 2026.
How to read this chart
60‑month range ₹4.42 – ₹196.15 · fair‑value band ₹35.43 – ₹59.05 · the ₹169.75 price screens above the ₹47.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Marble City India in your weekly email
Every Wednesday you see whether Marble City India 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.
Marble City India Ltd (MARBLE) currently trades at ₹169.75, while our model-based Fair Value estimate is ₹47.24, implying the stock looks roughly 259.3% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹229.34 per share, and 1 of the 15 models we run sit above the ₹169.75 price.
Bear case: the Asset-Based group reads lowest at ₹21.29, and 14 of the 15 models stay below the price. Evidence for this calculation is medium.
Scenario range: ₹35.43 (bear) to ₹59.05 (bull), the price of ₹169.75 sits above 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 29/100 (below-average quality), in the Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Marble City India Ltd reported revenue of ₹972M in FY2026 versus ₹750M in FY2022, a compound +6.7%/yr. Reported net income was ₹71.3M in FY2026, compounding +89.1%/yr from FY2022.
Key figures
Market cap ₹4.3B (≈ $45.0M) · P/E ratio 61.1 · P/S ratio 4.48 · EPS (TTM) ₹2.78 · Net margin 7.3% · Return on equity 11.6% · Return on assets (EBIT) 5.6% · Operating margin 21.4%.
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 15% below its 52-week high and 102% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Materials peers we cover trades at 0% fair-value upside, at −72%, MARBLE screens richer than that median.
Fair Value models
Bear ₹35.43Fair Value ₹47.24Bull ₹59.05
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 (₹1.35 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.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 growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+64.8%
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.
−5.1%
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.
+16.6%
Start year 2021 (pandemic)
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+47.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+47.1%
Dividend (yield on the price)0.0%
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.9% → 24%
2026 sits 235% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Construction Materials” was too small, so the broader sector is used.)Materials · 3596 stocks
Beats the sector median on 5/12 measures
A mixed picture versus its sector peers.
Valuation
Quality Score29 · Bottom 25%
Fair Value upside−72% · Bottom 25%
Profitability
Return on equity (TTM)12% · Top 25%
Return on assets8% · Top 25%
Net margin (TTM)9% · Above median
Operating margin (TTM)21% · Top 25%
Growth and dividend
Revenue growth36% · Top 25%
Balance sheet
Debt / equity0.83× · Highest 25%
Valuation Multiplesvs Materials median · lower = cheaper
P/E (TTM)61.1× · Priciest 25%
P/B5.31× · Priciest 25%
P/S (TTM)4.46× · Priciest 25%
EV/EBITDA17.0× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 6
FUTURE (revenue growth)100· sector 17
PAST (return on equity)46· sector 16
HEALTH (low debt)58· sector 95
DIVIDEND (yield)0· sector 33
VALUE 0: the price sits above our fair-value range.
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). "Marble City India Ltd Fair Value". https://www.fairvalue-calculator.com/stock/MARBLE
Frequently asked questions
Is Marble City India Ltd (MARBLE) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of ₹47.24 versus a price of ₹169.75, about −72% upside (overvalued).
What is the fair value of MARBLE?
Our model-based fair value for Marble City India Ltd is ₹47.24 (as of Sep 23, 2026), built from audited fundamentals. The current price: ₹169.75.
What is the quality score of MARBLE?
Marble City India Ltd has a Quality Score of 29/100. 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 Marble City India Ltd (MARBLE)?
Our model-based price target is the fair value of ₹47.24 (as of Sep 23, 2026) from 15 valuation models. Cautious scenario ₹35.43, optimistic scenario ₹59.05. It is a calculation from audited fundamentals, not an analyst target.
What is the Marble City India Ltd stock forecast for 2026?
Our models put fair value at ₹47.24, about −72% upside versus a price of ₹169.75 (overvalued). Cautious scenario ₹35.43, optimistic scenario ₹59.05. The calculation is refreshed regularly with new filings.
What is the revenue of Marble City India Ltd (MARBLE)?
Marble City India Ltd reported trailing-twelve-month revenue of about ₹972M (latest available figure, as of Sep 23, 2026).
What is the intrinsic value of Marble City India Ltd (MARBLE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Marble City India Ltd it is ₹47.24 per share (as of Sep 23, 2026), against a price of ₹169.75. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Marble City India Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, MARBLE trades above its calculated fair value: price ₹169.75, fair value ₹47.24, a gap of about −72% (overvalued). 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 MARBLE?
No. The price is what the market pays today (₹169.75); the fair value is what the company's own numbers justify (₹47.24). For Marble City India Ltd the two are ₹122.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is Marble City India Ltd worth?
The market values Marble City India Ltd at about ₹4.3B (market capitalisation, as of Sep 23, 2026). Per share that is ₹169.75; our models calculate a fair value of ₹47.24 per share.
What do the bullish and bearish scenarios say about MARBLE?
Our models span a range for Marble City India Ltd: cautious scenario ₹35.43, base ₹47.24, optimistic ₹59.05 per share (as of Sep 23, 2026, price ₹169.75). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MARBLE?
Marble City India Ltd trades at a price-to-earnings ratio of 61.1 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹47.24 is built from several models across several years. Other multiples: P/B 5.3, P/S 4.5, EV/EBITDA 17.0.
How solid is the balance sheet of Marble City India Ltd (MARBLE)?
Balance-sheet figures for Marble City India Ltd (as of Sep 23, 2026): return on equity 11.6%, debt of 0.83 per unit of equity. They feed the Quality Score of 29/100, which measures business quality independently of the share price.
How far is MARBLE from its 52-week high?
Marble City India Ltd trades at ₹169.75, about 15% below its 52-week high of ₹200.80 and 102% above the low of ₹83.90 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of ₹47.24 is for.
Which stocks are comparable to Marble City India Ltd?
From the same area (Materials) we also value CHP, Seosan Corporation, NIDHGRN, SKCIL, 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 Marble City India Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price ₹169.75, calculated fair value ₹47.24 (−72%), Quality Score 29/100, from 15 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 MARBLE calculated?
We run Marble City India Ltd through 15 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 ₹47.24, 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 14.1 % above its aggregate fair value. Marble City India Ltd itself currently trades above fair value. 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 Marble City India Ltd (MARBLE)?
The closing price on Sep 22, 2026 was ₹169.75. Our model-based fair value is ₹47.24, about −72% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Marble City India Ltd right now?
The price sits above even our optimistic bull case (₹59.05). The favourable scenario is already priced in. Weak quality (29/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Marble City India Ltd
How large is the market capitalisation of Marble City India Ltd (MARBLE)?
The market capitalisation of Marble City India Ltd is ₹4.3B (≈ $45.0M). 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 Marble City India Ltd (MARBLE)?
The price-to-sales ratio of Marble City India Ltd is 4.48 (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 Marble City India Ltd (MARBLE)?
Earnings per share at Marble City India Ltd are ₹2.78 (price ÷ EPS = P/E 61.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Marble City India Ltd (MARBLE)?
The net margin of Marble City India Ltd is 7.3% (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 Marble City India Ltd (MARBLE)?
The return on equity (ROE) of Marble City India Ltd is 11.6% (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 Marble City India Ltd (MARBLE)?
On an EBIT basis the return on assets of Marble City India Ltd is 5.6% (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 Marble City India Ltd (MARBLE)?
The operating margin of Marble City India Ltd is 21.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Marble City India Ltd (MARBLE)?
Revenue at Marble City India Ltd is growing +35.7% versus a year earlier (3y avg −5.1%). 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 Marble City India Ltd (MARBLE)?
Earnings per share at Marble City India Ltd are growing −66.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Marble City India Ltd (MARBLE) generate?
The free cash flow of Marble City India Ltd is −₹217M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Marble City India Ltd (MARBLE) carry?
The net debt of Marble City India Ltd is ₹1.1B (fiscal year 2026). 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 Marble City India Ltd in the live analysis
One click puts Marble City India Ltd 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.
