Ceat Limited

CEATLTD NSE Consumer Discretionary Tyres & Rubber Products
Nifty 500 Smallcap 250
₹3,278.50
-0.52%
Delayed · cached 15 min

Fair value analysis

CEATLTD
Ceat Limited
Consumer DiscretionaryTyres & Rubber Products
₹3,295.70
Close used for this calculation
₹4,757.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability17/25
Returns20/25
Balance Sheet14/25
Efficiency11/25
Growth23/25
Good
Quality radar
62Prof.17/25Ret.20/25Eff.11/25B.Sht14/25Growth23/25

Consensus fair value

₹4,757.27
Below FV
▲ +44.3% against the close used
Model range ₹1,904.26 – ₹11,537.19
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₹1,904.26Fair value₹4,757.27Bull₹11,537.19
FairClose
52-week traded range
52W low ₹3,106.1052W high ₹4,302.70

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Ceat Limited closed at ₹3,295.70, 30.7% below the consensus fair value of ₹4,757.27 drawn from 10 valuation models.

Financial DNA score 62/100 — Good. P/E of 20.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹3,151.94
-4.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹2,107.85
-36.0%
√(22.5 × EPS × BVPS)
EPS=172.56, BVPS=1144.34 · outside Graham range (P/E 20.8, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹7,771.36
+135.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹3,589.25
+8.9%
EPS × 20.8x (sector P/E)
EPS=172.56, Sector P/E=20.8x
Peter Lynch (PEG)
₹4,314.00
+30.9%
EPS × Growth% (PEG = 1 is fair)
EPS=172.56, g=25%
EV/EBITDA
₹11,537.19
+250.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=27.61B
Dividend Discount (DDM)
₹1,904.26
-42.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.26, r=10%, g=8%
Book Value (P/B)
₹2,889.46
-12.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1144.34, ROE=16.1%, g=6%, r=10%
Reverse DCF
₹3,295.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 25%
Margin of Safety
₹3,116.33
-5.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4155.1, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.