₹255.25
Below FV▲ +52.4% against the close used
Model range ₹12.48 – ₹381.61
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹12.48Fair value₹255.25Bull₹381.61
FairClose
52-week traded range
52W low ₹129.9752W high ₹314.40
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Dishman Carbo Amcis Ltd closed at ₹167.49, 34.4% below the consensus fair value of ₹255.25 drawn from 7 valuation models.
Financial DNA score 33/100 — Weak. P/E of 145.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹269.38
+60.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹105.15
-37.2%
√(22.5 × EPS × BVPS)
EPS=6.22, BVPS=79 · outside Graham range (P/E 145, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
₹222.05
+32.6%
EPS × 35.7x (sector P/E)
EPS=6.22, Sector P/E=35.7x
EV/EBITDA
₹381.61
+127.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.05B
Book Value (P/B)
₹12.48
-92.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79, ROE=1.6%, g=3%, r=10%
Reverse DCF
₹167.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 0%
Margin of Safety
₹149.14
-11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=198.86, 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.