Ducol Orgs And Colours Lt

DUCOL NSE Commodities Dyes And Pigments
₹123.70
-3.36%
Delayed · cached 15 min

Fair value analysis

DUCOL
Ducol Orgs And Colours Lt
CommoditiesDyes And Pigments
₹126.55
Close used for this calculation
₹102.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability19/25
Returns6/25
Balance Sheet9/25
Efficiency10/25
Growth12/25
Average
Quality radar
44Prof.19/25Ret.6/25Eff.10/25B.Sht9/25Growth12/25

Consensus fair value

₹102.28
Above FV
▼ -19.2% against the close used
Model range ₹23.09 – ₹200.41
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₹23.09Fair value₹102.28Bull₹200.41
FairClose
52-week traded range
52W low ₹90.3052W high ₹201.65

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

Valuation summary

Trading above the consensus fair value

Ducol Orgs And Colours Lt closed at ₹126.55, 23.7% above the consensus fair value of ₹102.28 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 31.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹88.33
-30.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹73.12
-42.2%
√(22.5 × EPS × BVPS)
EPS=4.45, BVPS=53.4 · outside Graham range (P/E 31.8, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹200.41
+58.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹72.09
-43.0%
EPS × 16.2x (sector P/E)
EPS=4.45, Sector P/E=16.2x
Peter Lynch (PEG)
₹111.25
-12.1%
EPS × Growth% (PEG = 1 is fair)
EPS=4.45, g=25%
EV/EBITDA
₹144.08
+13.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=170M
Book Value (P/B)
₹23.09
-81.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.4, ROE=7.7%, g=6%, r=10%
Reverse DCF
₹126.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.9% | Historical: 25%
Margin of Safety
₹81.37
-35.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=108.49, 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.