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₹267.26Fair value₹564.28Bull₹1,320.90
FairClose
52-week traded range
52W low ₹137.2052W high ₹280.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
De Neers Tools Limited closed at ₹168.85, 70.1% below the consensus fair value of ₹564.28 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 5.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹582.17
+244.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹267.26
+58.3%
√(22.5 × EPS × BVPS)
EPS=29.33, BVPS=108.24
Graham Formula
₹1,320.90
+682.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹639.39
+278.7%
EPS × 21.8x (sector P/E)
EPS=29.33, Sector P/E=21.8x
Peter Lynch (PEG)
₹733.25
+334.3%
EPS × Growth% (PEG = 1 is fair)
EPS=29.33, g=25%
EV/EBITDA
₹733.19
+334.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=400M
Book Value (P/B)
₹711.66
+321.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=108.24, ROE=32.3%, g=6%, r=10%
Reverse DCF
₹168.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 25%
Margin of Safety
₹526.82
+212.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=702.43, 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.