20 Microns Ltd

20MICRONS NSE Commodities Industrial Minerals
₹207.86
-1.89%
Delayed · cached 15 min

Fair value analysis

20MICRONS
20 Microns Ltd
CommoditiesIndustrial Minerals
₹211.87
Close used for this calculation
₹484.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns18/25
Balance Sheet17/25
Efficiency22/25
Growth17/25
Strong
Quality radar
74Prof.17/25Ret.18/25Eff.22/25B.Sht17/25Growth17/25

Consensus fair value

₹484.84
Below FV
▲ +128.8% against the close used
Model range ₹246.16 – ₹743.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹246.16Fair value₹484.84Bull₹743.94
FairClose
52-week traded range
52W low ₹133.1452W high ₹230.51

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

20 Microns Ltd closed at ₹211.87, 56.3% below the consensus fair value of ₹484.84 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 10.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹447.51
+111.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹246.16
+16.2%
√(22.5 × EPS × BVPS)
EPS=18.94, BVPS=142.19
Graham Formula
₹743.94
+251.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.9%, FD=7%
P/E Fair Value
₹499.07
+135.6%
EPS × 26.35x (sector P/E)
EPS=18.94, Sector P/E=26.35x
Peter Lynch (PEG)
₹320.09
+51.1%
EPS × Growth% (PEG = 1 is fair)
EPS=18.94, g=16.9%
EV/EBITDA
₹704.11
+232.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.44B
Book Value (P/B)
₹302.16
+42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=142.19, ROE=14.5%, g=6%, r=10%
Reverse DCF
₹211.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 16.9%
Margin of Safety
₹363.13
+71.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=484.17, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.