₹279.08
Above FV▼ -26.4% against the close used
Model range ₹203.82 – ₹335.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹203.82Fair value₹279.08Bull₹335.49
FairClose
52-week traded range
52W low ₹226.3952W high ₹395.95
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Ceigall India Limited closed at ₹379.10, 35.8% above the consensus fair value of ₹279.08 drawn from 7 valuation models.
Financial DNA score 33/100 — Weak. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹335.49
-11.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹225.60
-40.5%
√(22.5 × EPS × BVPS)
EPS=17.9, BVPS=126.37 · outside Graham range (P/E 20.6, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
₹254.18
-33.0%
EPS × 14.2x (sector P/E)
EPS=17.9, Sector P/E=14.2x
EV/EBITDA
₹295.12
-22.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.47B
Book Value (P/B)
₹229.27
-39.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=126.37, ROE=15.7%, g=3%, r=10%
Reverse DCF
₹379.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 0%
Margin of Safety
₹203.82
-46.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=271.76, 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.