₹317.23
Above FV▼ -56.8% against the close used
Model range ₹37.24 – ₹427.24
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹37.24Fair value₹317.23Bull₹427.24
FairClose
52-week traded range
52W low ₹645.7552W high ₹844.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Century Plyboards (I) Ltd closed at ₹734.05, 131.4% above the consensus fair value of ₹317.23 drawn from 9 valuation models.
Financial DNA score 33/100 — Weak. P/E of 53.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹37.24
-94.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
₹189.61
-74.2%
√(22.5 × EPS × BVPS)
EPS=11.82, BVPS=135.18 · outside Graham range (P/E 53.7, P/B 5.4) — asset-light, treat as a rough floor
Graham Formula
₹235.98
-67.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.5%, FD=7%
P/E Fair Value
₹387.70
-47.2%
EPS × 32.8x (sector P/E)
EPS=11.82, Sector P/E=32.8x
Peter Lynch (PEG)
₹76.83
-89.5%
EPS × Growth% (PEG = 1 is fair)
EPS=11.82, g=6.5%
EV/EBITDA
₹427.24
-41.8%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=8.33B
Book Value (P/B)
₹162.22
-77.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=135.18, ROE=10.8%, g=6%, r=10%
Reverse DCF
₹734.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.5% | Historical: 6.5%
Margin of Safety
₹159.47
-78.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=212.63, 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.