Cool Caps Industries Ltd

COOLCAPS NSE Industrials Packaging
₹343.00
+2.39%
Delayed · cached 15 min

Fair value analysis

COOLCAPS
Cool Caps Industries Ltd
IndustrialsPackaging
₹25.00
Close used for this calculation
₹14.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability17/25
Returns7/25
Balance Sheet11/25
Efficiency8/25
Growth12/25
Average
Quality radar
43Prof.17/25Ret.7/25Eff.8/25B.Sht11/25Growth12/25

Consensus fair value

₹14.25
Above FV
▼ -43.0% against the close used
Model range ₹9.87 – ₹31.98
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₹9.87Fair value₹14.25Bull₹31.98
FairClose
52-week traded range
52W low ₹19.7552W high ₹95.60

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

Valuation summary

Trading above the consensus fair value

Cool Caps Industries Ltd closed at ₹25.00, 75.4% above the consensus fair value of ₹14.25 drawn from 8 valuation models.

Financial DNA score 43/100 — Average. P/E of 35.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹13.28
-46.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹31.98
+27.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹13.28
-46.9%
EPS × 18.7x (sector P/E)
EPS=0.71, Sector P/E=18.7x
Peter Lynch (PEG)
₹17.75
-29.0%
EPS × Growth% (PEG = 1 is fair)
EPS=0.71, g=25%
EV/EBITDA
₹9.87
-60.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=140M
Book Value (P/B)
₹10.83
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6.56, ROE=12.6%, g=6%, r=10%
Reverse DCF
₹25.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 25%
Margin of Safety
₹14.63
-41.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.51, 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.