₹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.
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.
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.
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.