₹36.80
Below FV▲ +61.4% against the close used
Model range ₹19.54 – ₹79.23
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹19.54Fair value₹36.80Bull₹79.23
FairClose
52-week traded range
52W low ₹16.5252W high ₹33.95
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Century Extrusions Ltd closed at ₹22.80, 38.0% below the consensus fair value of ₹36.80 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹27.19
+19.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹19.54
-14.3%
√(22.5 × EPS × BVPS)
EPS=1.37, BVPS=12.39 · outside Graham range (P/E 14, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹61.70
+170.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹23.98
+5.2%
EPS × 17.5x (sector P/E)
EPS=1.37, Sector P/E=17.5x
Peter Lynch (PEG)
₹30.41
+33.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1.37, g=22.2%
EV/EBITDA
₹79.23
+247.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=380M
Book Value (P/B)
₹24.78
+8.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12.39, ROE=14%, g=6%, r=10%
Reverse DCF
₹22.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 22.2%
Margin of Safety
₹24.83
+8.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33.1, 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.