₹166.77
Below FV▲ +133.5% against the close used
Model range ₹110.93 – ₹383.19
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹110.93Fair value₹166.77Bull₹383.19
FairClose
52-week traded range
52W low ₹71.1452W high ₹72.79
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Balmer Lawrie Invsts. L closed at ₹71.42, 57.2% below the consensus fair value of ₹166.77 drawn from 10 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹214.65
+200.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹110.93
+55.3%
√(22.5 × EPS × BVPS)
EPS=8.04, BVPS=68.02
Graham Formula
₹320.28
+348.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.2%, FD=7%
P/E Fair Value
₹135.47
+89.7%
EPS × 16.85x (sector P/E)
EPS=8.04, Sector P/E=16.85x
Peter Lynch (PEG)
₹138.29
+93.6%
EPS × Growth% (PEG = 1 is fair)
EPS=8.04, g=17.2%
EV/EBITDA
₹383.19
+436.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.65B
Dividend Discount (DDM)
₹242.20
+239.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.49, r=10%, g=8%
Book Value (P/B)
₹113.93
+59.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=68.02, ROE=12.7%, g=6%, r=10%
Reverse DCF
₹71.42
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 17.2%
Margin of Safety
₹146.50
+105.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=195.33, 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.