₹147.85
Above FV▼ -30.8% against the close used
Model range ₹39.28 – ₹192.56
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹39.28Fair value₹147.85Bull₹192.56
FairClose
52-week traded range
52W low ₹125.9252W high ₹283.29
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Chemcon Special Chem Ltd closed at ₹213.61, 44.5% above the consensus fair value of ₹147.85 drawn from 10 valuation models.
Financial DNA score 47/100 — Average. P/E of 28.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹144.30
-32.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
₹149.76
-29.9%
√(22.5 × EPS × BVPS)
EPS=6.44, BVPS=154.79 · outside Graham range (P/E 28.2, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₹123.79
-42.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.1%, FD=7%
P/E Fair Value
₹192.56
-9.9%
EPS × 29.9x (sector P/E)
EPS=6.44, Sector P/E=29.9x
Peter Lynch (PEG)
₹39.28
-81.6%
EPS × Growth% (PEG = 1 is fair)
EPS=6.44, g=6.1%
EV/EBITDA
₹132.86
-37.8%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=420M
Dividend Discount (DDM)
₹173.76
-18.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.39, r=10%, g=6.1%
Book Value (P/B)
₹72.75
-65.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=154.79, ROE=4.7%, g=6%, r=10%
Reverse DCF
₹213.61
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: 6.1%
Margin of Safety
₹114.45
-46.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=152.6, 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.