Borosil Scientific Ltd
₹125.28
-0.01%
Delayed · cached 15 min
Fair value analysis
BOROSCI
Borosil Scientific Ltd
₹125.29
Close used for this calculation
₹85.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₹85.21
Above FV▼ -32.0% against the close used
Model range ₹35.72 – ₹175.19
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₹35.72Fair value₹85.21Bull₹175.19
FairClose
52-week traded range
52W low ₹100.9752W high ₹173.52
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Borosil Scientific Ltd closed at ₹125.29, 47.0% above the consensus fair value of ₹85.21 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 25.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹35.72
-71.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹74.61
-40.5%
√(22.5 × EPS × BVPS)
EPS=3.89, BVPS=63.6 · outside Graham range (P/E 25.1, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹175.19
+39.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹76.24
-39.1%
EPS × 19.6x (sector P/E)
EPS=3.89, Sector P/E=19.6x
Peter Lynch (PEG)
₹82.47
-34.2%
EPS × Growth% (PEG = 1 is fair)
EPS=3.89, g=21.2%
EV/EBITDA
₹164.99
+31.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=820M
Book Value (P/B)
₹55.81
-55.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=63.6, ROE=9.5%, g=6%, r=10%
Reverse DCF
₹125.29
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.6% | Historical: 21.2%
Margin of Safety
₹67.83
-45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=90.44, 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.