₹402.64
Above FV▼ -19.8% against the close used
Model range ₹180.52 – ₹1,481.04
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹180.52Fair value₹402.64Bull₹1,481.04
FairClose
52-week traded range
52W low ₹377.0052W high ₹699.30
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Borosil Renewables Ltd closed at ₹502.20, 24.7% above the consensus fair value of ₹402.64 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 19.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹308.82
-38.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹249.63
-50.3%
√(22.5 × EPS × BVPS)
EPS=9.21, BVPS=300.72 · outside Graham range (P/E 19.6, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹413.07
-17.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.9%, FD=7%
P/E Fair Value
₹180.52
-64.1%
EPS × 19.6x (sector P/E)
EPS=9.21, Sector P/E=19.6x
Peter Lynch (PEG)
₹183.28
-63.5%
EPS × Growth% (PEG = 1 is fair)
EPS=9.21, g=19.9%
EV/EBITDA
₹651.79
+29.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.35B
Book Value (P/B)
₹1,481.04
+194.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=300.72, ROE=25.7%, g=6%, r=10%
Reverse DCF
₹502.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.7% | Historical: 19.9%
Margin of Safety
₹216.01
-57.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=288.01, 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.