₹560.96
Above FV▼ -32.3% against the close used
Model range ₹229.73 – ₹891.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹229.73Fair value₹560.96Bull₹891.43
FairClose
52-week traded range
52W low ₹483.9552W high ₹861.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Baheti Recycling Ind Ltd closed at ₹828.65, 47.7% above the consensus fair value of ₹560.96 drawn from 8 valuation models.
Financial DNA score 42/100 — Average. P/E of 31.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹514.09
-38.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹229.73
-72.3%
√(22.5 × EPS × BVPS)
EPS=25.9, BVPS=90.56 · outside Graham range (P/E 31.7, P/B 9.2) — asset-light, treat as a rough floor
P/E Fair Value
₹453.25
-45.3%
EPS × 17.5x (sector P/E)
EPS=25.9, Sector P/E=17.5x
Peter Lynch (PEG)
₹647.50
-21.9%
EPS × Growth% (PEG = 1 is fair)
EPS=25.9, g=25%
EV/EBITDA
₹891.43
+7.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=640M
Book Value (P/B)
₹665.64
-19.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.56, ROE=35.4%, g=6%, r=10%
Reverse DCF
₹828.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 25%
Margin of Safety
₹299.27
-63.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=399.02, 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.