₹644.17
Near FV▼ -0.1% against the close used
Model range ₹52.09 – ₹994.27
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹52.09Fair value₹644.17Bull₹994.27
FairClose
52-week traded range
52W low ₹470.9052W high ₹714.85
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Bimetal Bearings Ltd. closed at ₹645.00, 0.1% above the consensus fair value of ₹644.17 drawn from 10 valuation models.
Financial DNA score 51/100 — Good. P/E of 21.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹68.64
-89.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
₹635.80
-1.4%
√(22.5 × EPS × BVPS)
EPS=30.64, BVPS=586.36 · outside Graham range (P/E 21.5, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₹338.57
-47.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.7%, FD=7%
P/E Fair Value
₹994.27
+54.2%
EPS × 32.45x (sector P/E)
EPS=30.64, Sector P/E=32.45x
Peter Lynch (PEG)
₹52.09
-91.9%
EPS × Growth% (PEG = 1 is fair)
EPS=30.64, g=1.7%
EV/EBITDA
₹760.71
+17.9%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=270M
Dividend Discount (DDM)
₹173.52
-73.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.61, r=10%, g=2%
Book Value (P/B)
₹174.23
-73.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=586.36, ROE=5.1%, g=3%, r=10%
Reverse DCF
₹645.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 1.7%
Margin of Safety
₹381.99
-40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=509.32, 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.