₹968.93
Above FV▼ -17.8% against the close used
Model range ₹430.02 – ₹1,554.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹430.02Fair value₹968.93Bull₹1,554.63
FairClose
52-week traded range
52W low ₹737.0552W high ₹1,251.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Carysil Limited closed at ₹1,178.50, 21.6% above the consensus fair value of ₹968.93 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 30.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹685.19
-41.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹430.02
-63.5%
√(22.5 × EPS × BVPS)
EPS=34.52, BVPS=238.08 · outside Graham range (P/E 30.7, P/B 5) — asset-light, treat as a rough floor
Graham Formula
₹1,554.63
+31.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,256.53
+6.6%
EPS × 36.4x (sector P/E)
EPS=34.52, Sector P/E=36.4x
Peter Lynch (PEG)
₹718.02
-39.1%
EPS × Growth% (PEG = 1 is fair)
EPS=34.52, g=20.8%
EV/EBITDA
₹1,311.15
+11.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.2B
Book Value (P/B)
₹678.53
-42.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=238.08, ROE=17.4%, g=6%, r=10%
Reverse DCF
₹1,178.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: 20.8%
Margin of Safety
₹736.19
-37.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=981.59, 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.