Fair Price of the Indian Stocks
	Ticker	Market	EPS	EBITDA	Growth Rate	Modern-GIV	DCF	Detailed
		Cap			(WACC)	Intrinsic Value	Intrinsic Value	Calculations
	M_M	896.2B	58.96	146.8B	6.14%	$1,237.79	$1,567.87	View
	HEROMOTOCO	458.9B	115.93	34.4B	6.98%	$2,436.56	$769.59	View
	EICHERMOT	672.7B	61.26	21.7B	9.73%	$1,292.67	$1,016.06	View
	MARUTI	2669.2B	128.43	67.6B	6.97%	$2,699.35	-	View
	ITC	3090.7B	12.37	222.9B	7.42%	$260.16	$428.50	View
	EMAMILTD	203.9B	18.88	9.6B	5.59%	$396.04	$186.80	View
	JUBLFOOD	379.8B	6.37	12.2B	9.25%	$134.32	$197.80	View
	TATACONSUM	716.3B	10.15	17.2B	8.54%	$213.89	$117.41	View
	GODREJCP	764.0B	17.44	24.1B	6.88%	$366.48	$173.66	View
	COLPAL	419.3B	39.65	15.4B	5.16%	$831.15	$8,414.48	View
	DABUR	948.5B	9.81	22.5B	7.11%	$206.26	$441.46	View
	BRITANNIA	771.8B	63.31	21.5B	6.44%	$1,329.55	$3,302.04	View
	NESTLEIND	1900.2B	222.46	36.4B	6.21%	$4,670.65	$5,316.24	View
	PGHH	432.7B	200.79	8.4B	5.99%	$4,214.42	$21,912.63	View
	YESBANK	307.9B	0.42	-	4.87%	$8.90	($16.97)	View
	IOB	344.0B	0.90	-	6.40%	$18.99	$14.22	View
	UCOBANK	141.9B	0.80	-	2.75%	$16.69	-	View
	BANDHANBNK	495.1B	0.78	-	4.59%	$16.36	$5,457.99	View
	KOTAKBANK	3482.5B	60.73	-	6.55%	$1,275.71	$10,737.16	View
	AXISBANK	2335.0B	45.91	-	4.78%	$961.87	$10,619.19	View
	ICICIBANK	5074.3B	35.49	-	6.64%	$745.51	$5,548.74	View
	HDFCBANK	8151.7B	68.31	-	7.43%	$1,436.59	$435.79	View
	*Modern GIV = Modified Version of Graham Intrinsic Value, *DCF = Discounted Cash Flow Model