Coromandel Interntl. Ltd
Nifty 200
Nifty 500
Midcap 100
Midcap 150
LargeMid 250
₹1,934.90
-1.38%
Delayed · cached 15 min
Fair value analysis
COROMANDEL
Coromandel Interntl. Ltd
₹1,961.90
Close used for this calculation
₹1,078.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
₹1,078.34
Above FV▼ -45.0% against the close used
Model range ₹14.13 – ₹1,759.22
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₹14.13Fair value₹1,078.34Bull₹1,759.22
FairClose
52-week traded range
52W low ₹1,745.6052W high ₹2,408.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Coromandel Interntl. Ltd closed at ₹1,961.90, 81.9% above the consensus fair value of ₹1,078.34 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 30.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹14.13
-99.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
₹785.00
-60.0%
√(22.5 × EPS × BVPS)
EPS=66.31, BVPS=413.03 · outside Graham range (P/E 30.5, P/B 4.8) — asset-light, treat as a rough floor
Graham Formula
₹1,496.24
-23.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.9%, FD=7%
P/E Fair Value
₹855.40
-56.4%
EPS × 12.9x (sector P/E)
EPS=66.31, Sector P/E=12.9x
Peter Lynch (PEG)
₹523.85
-73.3%
EPS × Growth% (PEG = 1 is fair)
EPS=66.31, g=7.9%
EV/EBITDA
₹1,759.22
-10.3%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=37.66B
Book Value (P/B)
₹1,073.88
-45.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=413.03, ROE=16.4%, g=6%, r=10%
Reverse DCF
₹1,961.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 7.9%
Margin of Safety
₹590.77
-69.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=787.69, 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.