₹153.85
Above FV▼ -48.5% against the close used
Model range ₹85.36 – ₹293.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹85.36Fair value₹153.85Bull₹293.63
FairClose
52-week traded range
52W low ₹138.0052W high ₹304.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Commercial Syn Bags Ltd closed at ₹299.00, 94.3% above the consensus fair value of ₹153.85 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 40.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹129.42
-56.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹85.36
-71.5%
√(22.5 × EPS × BVPS)
EPS=6.52, BVPS=49.67 · outside Graham range (P/E 40.6, P/B 6) — asset-light, treat as a rough floor
Graham Formula
₹293.63
-1.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹121.92
-59.2%
EPS × 18.7x (sector P/E)
EPS=6.52, Sector P/E=18.7x
Peter Lynch (PEG)
₹163.00
-45.5%
EPS × Growth% (PEG = 1 is fair)
EPS=6.52, g=25%
EV/EBITDA
₹231.12
-22.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=590M
Book Value (P/B)
₹125.41
-58.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49.67, ROE=16.1%, g=6%, r=10%
Reverse DCF
₹299.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.3% | Historical: 25%
Margin of Safety
₹118.19
-60.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=157.58, 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.