₹260.07
Near FV▲ +10.5% against the close used
Model range ₹48.29 – ₹718.89
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹48.29Fair value₹260.07Bull₹718.89
FairClose
52-week traded range
52W low ₹159.7552W high ₹248.14
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
B&B Triplewall Cont Ltd closed at ₹235.33, 9.5% below the consensus fair value of ₹260.07 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹172.85
-26.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
₹155.96
-33.7%
√(22.5 × EPS × BVPS)
EPS=10.06, BVPS=107.46 · outside Graham range (P/E 14, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹169.08
-28.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.8%, FD=7%
P/E Fair Value
₹188.12
-20.1%
EPS × 18.7x (sector P/E)
EPS=10.06, Sector P/E=18.7x
Peter Lynch (PEG)
₹48.29
-79.5%
EPS × Growth% (PEG = 1 is fair)
EPS=10.06, g=4.8%
EV/EBITDA
₹718.89
+205.5%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=1.34B
Book Value (P/B)
₹252.11
+7.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=107.46, ROE=17%, g=4.8%, r=10%
Reverse DCF
₹235.33
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.3% | Historical: 4.8%
Margin of Safety
₹128.63
-45.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=171.5, 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.