Ddev Plastiks Ind Ltd

DDEVPLSTIK NSE Commodities Specialty Chemicals
₹256.80
+0.31%
Delayed · cached 15 min

Fair value analysis

DDEVPLSTIK
Ddev Plastiks Ind Ltd
CommoditiesSpecialty Chemicals
₹256.00
Close used for this calculation
₹484.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability19/25
Returns19/25
Balance Sheet13/25
Efficiency22/25
Growth20/25
Strong
Quality radar
73Prof.19/25Ret.19/25Eff.22/25B.Sht13/25Growth20/25

Consensus fair value

₹484.44
Below FV
▲ +89.2% against the close used
Model range ₹213.25 – ₹878.20
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₹213.25Fair value₹484.44Bull₹878.20
FairClose
52-week traded range
52W low ₹189.3552W high ₹350.70

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

Valuation summary

Trading below the consensus fair value

Ddev Plastiks Ind Ltd closed at ₹256.00, 47.2% below the consensus fair value of ₹484.44 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 12.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹387.06
+51.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹213.25
-16.7%
√(22.5 × EPS × BVPS)
EPS=19.5, BVPS=103.64 · outside Graham range (P/E 12.4, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹878.20
+243.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹583.05
+127.8%
EPS × 29.9x (sector P/E)
EPS=19.5, Sector P/E=29.9x
Peter Lynch (PEG)
₹481.65
+88.1%
EPS × Growth% (PEG = 1 is fair)
EPS=19.5, g=24.7%
EV/EBITDA
₹523.47
+104.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.05B
Book Value (P/B)
₹409.39
+59.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=103.64, ROE=21.8%, g=6%, r=10%
Reverse DCF
₹256.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 24.7%
Margin of Safety
₹386.54
+51.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=515.39, 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.