Berger Paints (I) Ltd

BERGEPAINT NSE Consumer Discretionary Paints
Nifty 500 Midcap 150 LargeMid 250
₹458.05
-1.24%
Delayed · cached 15 min

Fair value analysis

BERGEPAINT
Berger Paints (I) Ltd
Consumer DiscretionaryPaints
₹463.80
Close used for this calculation
₹239.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability13/25
Returns9/25
Balance Sheet21/25
Efficiency4/25
Growth3/25
Average
Quality radar
47Prof.13/25Ret.9/25Eff.4/25B.Sht21/25Growth3/25

Consensus fair value

₹239.39
Above FV
▼ -48.4% against the close used
Model range ₹90.80 – ₹349.69
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹90.80Fair value₹239.39Bull₹349.69
FairClose
52-week traded range
52W low ₹404.5052W high ₹590.10

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Berger Paints (I) Ltd closed at ₹463.80, 93.7% above the consensus fair value of ₹239.39 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 43.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹178.75
-61.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹119.24
-74.3%
√(22.5 × EPS × BVPS)
EPS=9.66, BVPS=65.42 · outside Graham range (P/E 43.5, P/B 7.1) — asset-light, treat as a rough floor
Graham Formula
₹244.88
-47.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.4%, FD=7%
P/E Fair Value
₹349.69
-24.6%
EPS × 36.2x (sector P/E)
EPS=9.66, Sector P/E=36.2x
Peter Lynch (PEG)
₹90.80
-80.4%
EPS × Growth% (PEG = 1 is fair)
EPS=9.66, g=9.4%
EV/EBITDA
₹278.52
-39.9%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=22.25B
Book Value (P/B)
₹184.80
-60.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.42, ROE=17.3%, g=6%, r=10%
Reverse DCF
₹463.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 9.4%
Margin of Safety
₹167.36
-63.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=223.14, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.