EN DE

Mishra Dhatu Nigam Limited (MIDHANI) Fair Value & Analysis

Basic Materials · IN · Market cap ₹81.4B

MD Mishra Dhatu Nigam Limited MIDHANI · NSE
Price₹428.60
Fair Value₹105.46
Upside-75.4%
Quality59/100
Watch Mishra Dhatu Nigam Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.9% net margin
Low debt · generates free cash flow
0.49% dividend yield
Mixed vs. peers (7/14)
Moderate moat 51/100
Evidence: High Range ₹69.21 – ₹148.41 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price +5.0% over the past month.

A solid business, but screening 75% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹148.41). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹69.21 to ₹148.41) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹528.41 ₹153.56 Fair Value ₹105.46 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹153.56 – ₹528.41 · fair‑value band ₹69.21 – ₹148.41 · the ₹428.60 price screens above the ₹105.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Mishra Dhatu Nigam Limited (MIDHANI) currently trades at ₹428.60, while our model-based Fair Value estimate is ₹105.46, implying the stock looks roughly 75.4% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Mishra Dhatu Nigam Limited generated revenue of ₹12.1B at a net margin of 10.9%. Revenue grew 34.6% year over year. It earns a return on equity of 8.9%. Net debt stands at ₹2.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹69.21 (bear case) to ₹148.41 (bull case); at ₹428.60, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 61% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -22% fair-value upside, at -75%, MIDHANI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹13.26 to ₹157.68). Read the values as a conservative anchor, not as a price target.
Model 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
Highest evidence
Growth DCF ₹69.47 ₹99.98 ₹144.24 80
Residual Income ₹68.95 ₹74.70 ₹96.57 76
Rev-Margin DCF ₹72.23 ₹112.58 ₹159.64 74
All 26 models by family
DCF Models
FCF DCF ₹68.63 ₹103.48 ₹157.58 38
Owner Earnings ₹100.73 ₹154.43 ₹237.77 31
5Y Revenue Exit ₹72.23 ₹112.86 ₹165.22 39
5Y EBITDA Exit ₹85.43 ₹137.86 ₹199.71 41
5Y P/E Exit ₹82.12 ₹131.60 ₹184.15 38
10Y Revenue Exit ₹68.28 ₹105.27 ₹155.98 36
10Y EBITDA Exit ₹78.83 ₹122.75 ₹182.61 37
10Y P/E Exit ₹76.71 ₹118.38 ₹170.59 35
Earnings-Based
Graham-Dodd ₹47.72 ₹157.68 ₹210.92 54
Lynch FV ₹35.56 ₹50.81 ₹66.05 50
PEG = 1.0 ₹35.56 ₹50.81 ₹66.05 46
EPV ₹69.15 ₹79.13 ₹87.86 59
Dividend Discount
Gordon GGM ₹7.80 ₹16.22 ₹25.73 70
DDM Multi-Stage ₹7.80 ₹13.26 ₹17.02 61
Multiples
P/E Multiple ₹89.47 ₹119.30 ₹149.12 63
P/S Multiple ₹72.58 ₹96.77 ₹120.97 58
P/B Multiple ₹89.47 ₹119.30 ₹149.12 55
EV/EBIT ₹105.16 ₹137.14 ₹169.11 53
EV/EBITDA ₹104.36 ₹136.06 ₹167.77 54
EV/Revenue ₹76.98 ₹106.02 ₹135.05 43
Asset-Based
NCAV (Graham) ₹40.89 ₹54.79 ₹81.78 50
Growth DCF
Growth DCF ₹69.47 ₹99.98 ₹144.24 80
Rev-Margin DCF ₹72.23 ₹112.58 ₹159.64 74
Economic Profit
Residual Income ₹68.95 ₹74.70 ₹96.57 76
ROIC Compounder ₹69.15 ₹79.13 ₹95.26 72
Growth Earnings
Growth-Adj P/E ₹77.59 ₹110.84 ₹144.09 68

Widest divergence: Multiples (₹119.30) versus Dividend Discount (₹13.26). Highest evidence: Growth DCF (80).

Notify me when MIDHANI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹12.1B
Revenue growth (YoY) +34.6%
Net margin 10.9%
Return on equity 8.9%
Free cash flow ₹964M FY2026
P/E ratio 61.1
More key figures
Operating margin 18.0%
EPS (TTM) ₹7.01
Dividend yield 0.5%
EPS growth (YoY) +38.7%
Net debt ₹2.1B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 56 · Market factors (momentum, volatility) 59

Profitability 35
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Mishra Dhatu Nigam Limited manufactures and sells super alloys, titanium, special purpose steel, and other special metals in India and internationally.

Full company description

Mishra Dhatu Nigam Limited manufactures and sells super alloys, titanium, special purpose steel, and other special metals in India and internationally. The company provides special steels, including martensitic, special, austenitic, and precipitation hardening steels for use in aerospace, power generation, nuclear, defence, cryogenic, and other general engineering industries. It also offers nickel, cobalt, and iron-based superalloys; titanium and titanium alloys, soft magnetic, controlled expansion alloys; investment castings products; bars, bright bars, and wires/fine wires; and hot and cold rolled sheets, and strips, as well as open die forging products. In addition, the company offers welding consumables, fasteners, biomedical implants, and armour products. Mishra Dhatu Nigam Limited was incorporated in 1973 and is based in Hyderabad, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Mishra Dhatu Nigam Limited reported revenue of ₹12.1B in FY2026 versus ₹8.6B in FY2022, a compound +8.9%/yr. Reported net income was ₹1.3B in FY2026, compounding −7.1%/yr from FY2022.

Growth Quality 76/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹12.1B
Latest YoY
+12.5%
Avg. growth/yr (3Y) 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.
+11.5%
Avg. growth/yr (5Y) 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.
+8.2%
Avg. growth/yr (13Y) 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.
+6.2%
Revenue +8.9%/yr
FY22 ₹8.6B
FY23 ₹8.7B
FY24 ₹10.7B
FY25 ₹10.7B
FY26 ₹12.1B
Net income −7.1%/yr
FY22 ₹1.8B
FY23 ₹1.6B
FY24 ₹918M
FY25 ₹1.1B
FY26 ₹1.3B
Character of growth · EPS growth decomposed (2015-2026) −0.4 % p.a.
Revenue per share +5.1 pp

of which total revenue +5.1 pp · buybacks/dilution +0.0 pp

EBIT margin +5.7 pp
Tax rate −0.1 pp
Residual (interest, one-offs) −11.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

MIDHANI screens 75% overvalued. Compare with JSW Steel Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Mishra Dhatu Nigam Limited Fair Value". https://www.fairvalue-calculator.com/stock/MIDHANI

Peer Group

Steel · 380 stocks

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.

Quality Score 59 · Top 25%
Fair Value upside −75% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 3% · Above median
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 35% · Top 25%
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 61.1× · Pricier than 75% of peers
P/B 5.31× · Pricier than 75% of peers
P/S (TTM) 6.74× · Pricier than 75% of peers
P/FCF 0.9× · Pricier than median
EV/EBITDA 33.5× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 16
FUTURE 100 · sector 4
PAST 36 · sector 16
HEALTH 99 · sector 95
DIVIDEND 10 · sector 55

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,269 ₹1,140 -10%
Tata Steel Limited TATASTEEL ₹186.20 ₹145.39 -22%
China Steel Corporation 2002A 37.25 TWD 8.74 TWD -77%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,838 ARS +16%
Jindal Steel Limited JINDALSTEL ₹1,112 ₹516.27 -54%
Lloyds Metals and Energy Limited LLOYDSME ₹1,894 ₹771.10 -59%
Gerdau S.A GGBN 83.50 MXN 39.22 MXN -53%
Ternium S.A TXR 17,780 ARS 27,472 ARS +55%
NMDC Limited NMDC ₹85.00 ₹112.98 +33%

Compare Mishra Dhatu Nigam Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Mishra Dhatu Nigam Limited (MIDHANI) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹105.46 versus a price of ₹428.60, about −75% (overvalued).
What is the fair value of MIDHANI?
Our model-based fair value for Mishra Dhatu Nigam Limited is ₹105.46 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹428.60.
What is the quality score of MIDHANI?
Mishra Dhatu Nigam Limited has a Quality Score of 59/100. 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 revenue of Mishra Dhatu Nigam Limited (MIDHANI)?
Mishra Dhatu Nigam Limited reported trailing-twelve-month revenue of about ₹12.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of MIDHANI?
The net profit margin of Mishra Dhatu Nigam Limited is about 10.9%, meaning it keeps roughly 10.9% of revenue as net income. Based on the latest reported figures.
Does Mishra Dhatu Nigam Limited pay a dividend?
Mishra Dhatu Nigam Limited currently shows a dividend yield of about 0.49% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Mishra Dhatu Nigam Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.