₹348.24
Above FV▼ -33.6% against the close used
Model range ₹149.57 – ₹518.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹149.57Fair value₹348.24Bull₹518.34
FairClose
52-week traded range
52W low ₹222.0152W high ₹670.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Bajaj Consumer Care Ltd closed at ₹524.45, 50.6% above the consensus fair value of ₹348.24 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 30.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹249.57
-52.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹149.57
-71.5%
√(22.5 × EPS × BVPS)
EPS=14.56, BVPS=68.29 · outside Graham range (P/E 30.5, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
₹518.34
-1.2%
EPS × 35.6x (sector P/E)
EPS=14.56, Sector P/E=35.6x
Peter Lynch (PEG)
₹215.49
-58.9%
EPS × Growth% (PEG = 1 is fair)
EPS=14.56, g=14.8%
EV/EBITDA
₹315.52
-39.8%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=2.36B
Book Value (P/B)
₹319.25
-39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=68.29, ROE=24.7%, g=6%, r=10%
Reverse DCF
₹524.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.1% | Historical: 14.8%
Margin of Safety
₹229.37
-56.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=305.83, 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.