₹426.97
Below FV▲ +57.1% against the close used
Model range ₹161.45 – ₹852.98
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹161.45Fair value₹426.97Bull₹852.98
FairClose
52-week traded range
52W low ₹223.3052W high ₹387.50
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Dollar Industries Limited closed at ₹271.80, 36.3% below the consensus fair value of ₹426.97 drawn from 10 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹333.92
+22.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹271.62
-0.1%
√(22.5 × EPS × BVPS)
EPS=18.94, BVPS=173.12
Graham Formula
₹852.98
+213.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹390.16
+43.5%
EPS × 20.6x (sector P/E)
EPS=18.94, Sector P/E=20.6x
Peter Lynch (PEG)
₹473.50
+74.2%
EPS × Growth% (PEG = 1 is fair)
EPS=18.94, g=25%
EV/EBITDA
₹709.20
+160.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.41B
Dividend Discount (DDM)
₹161.45
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.99, r=10%, g=8%
Book Value (P/B)
₹251.03
-7.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=173.12, ROE=11.8%, g=6%, r=10%
Reverse DCF
₹271.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 25%
Margin of Safety
₹346.63
+27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=462.17, 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.