₹112.32
Below FV▲ +27.9% against the close used
Model range ₹11.59 – ₹207.72
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹11.59Fair value₹112.32Bull₹207.72
FairClose
52-week traded range
52W low ₹28.8152W high ₹90.66
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Confidence Petro Ind Ltd. closed at ₹87.84, 21.8% below the consensus fair value of ₹112.32 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 22.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹167.65
+90.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹61.99
-29.4%
√(22.5 × EPS × BVPS)
EPS=2.8, BVPS=61 · outside Graham range (P/E 22, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₹74.10
-15.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10%, FD=7%
P/E Fair Value
₹43.82
-50.1%
EPS × 15.65x (sector P/E)
EPS=2.8, Sector P/E=15.65x
Peter Lynch (PEG)
₹28.00
-68.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.8, g=10%
EV/EBITDA
₹207.72
+136.5%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=5.18B
Book Value (P/B)
₹11.59
-86.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61, ROE=6.8%, g=6%, r=10%
Reverse DCF
₹87.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.2% | Historical: 10%
Margin of Safety
₹65.17
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86.89, 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.