Creative Graphics S Ind L

CGRAPHICS NSE Industrials Other Industrial Products
₹178.30
+3.93%
Delayed · cached 15 min

Fair value analysis

CGRAPHICS
Creative Graphics S Ind L
IndustrialsOther Industrial Products
₹146.15
Close used for this calculation
₹137.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability6/25
Returns16/25
Balance Sheet6/25
Efficiency11/25
Growth0/25
Average
Quality radar
39Prof.6/25Ret.16/25Eff.11/25B.Sht6/25Growth0/25

Consensus fair value

₹137.13
Near FV
▼ -6.2% against the close used
Model range ₹95.39 – ₹171.38
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₹95.39Fair value₹137.13Bull₹171.38
FairClose
52-week traded range
52W low ₹125.4552W high ₹242.10

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

Valuation summary

Trading close to the consensus fair value

Creative Graphics S Ind L closed at ₹146.15, 6.6% above the consensus fair value of ₹137.13 drawn from 7 valuation models.

Financial DNA score 39/100 — Average. P/E of 18.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹144.69
-1.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹95.39
-34.7%
√(22.5 × EPS × BVPS)
EPS=7.72, BVPS=52.38 · outside Graham range (P/E 18.7, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
₹171.38
+17.3%
EPS × 22.2x (sector P/E)
EPS=7.72, Sector P/E=22.2x
EV/EBITDA
₹122.83
-16.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=390M
Book Value (P/B)
₹98.78
-32.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=52.38, ROE=16.2%, g=3%, r=10%
Reverse DCF
₹146.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 0%
Margin of Safety
₹102.87
-29.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=137.15, 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.