₹316.44
Below FV▲ +81.8% against the close used
Model range ₹214.30 – ₹644.54
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹214.30Fair value₹316.44Bull₹644.54
FairClose
52-week traded range
52W low ₹149.0852W high ₹235.70
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Balmer Lawrie & Co Ltd closed at ₹174.08, 45.0% below the consensus fair value of ₹316.44 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹269.48
+54.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹214.30
+23.1%
√(22.5 × EPS × BVPS)
EPS=16.18, BVPS=126.14
Graham Formula
₹644.54
+270.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.2%, FD=7%
P/E Fair Value
₹215.19
+23.6%
EPS × 13.3x (sector P/E)
EPS=16.18, Sector P/E=13.3x
Peter Lynch (PEG)
₹278.30
+59.9%
EPS × Growth% (PEG = 1 is fair)
EPS=16.18, g=17.2%
EV/EBITDA
₹450.50
+158.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.27B
Dividend Discount (DDM)
₹473.78
+172.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.77, r=10%, g=8%
Book Value (P/B)
₹242.83
+39.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=126.14, ROE=13.7%, g=6%, r=10%
Reverse DCF
₹174.08
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 17.2%
Margin of Safety
₹251.91
+44.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=335.88, 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.