₹183.73
Above FV▼ -30.3% against the close used
Model range ₹52.38 – ₹330.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹52.38Fair value₹183.73Bull₹330.55
FairClose
52-week traded range
52W low ₹215.6052W high ₹373.60
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Borosil Limited closed at ₹263.78, 43.6% above the consensus fair value of ₹183.73 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 42.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹123.86
-53.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹102.14
-61.3%
√(22.5 × EPS × BVPS)
EPS=6.24, BVPS=74.3 · outside Graham range (P/E 42.2, P/B 3.6) — asset-light, treat as a rough floor
Graham Formula
₹180.20
-31.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.3%, FD=7%
P/E Fair Value
₹222.77
-15.5%
EPS × 35.7x (sector P/E)
EPS=6.24, Sector P/E=35.7x
Peter Lynch (PEG)
₹70.51
-73.3%
EPS × Growth% (PEG = 1 is fair)
EPS=6.24, g=11.3%
EV/EBITDA
₹330.55
+25.3%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=2.56B
Book Value (P/B)
₹52.38
-80.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=74.3, ROE=8.8%, g=6%, r=10%
Reverse DCF
₹263.78
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.2% | Historical: 11.3%
Margin of Safety
₹117.93
-55.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=157.24, 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.