Durlax Top Surface Ltd

DURLAX NSE Consumer Discretionary Furniture, Home Furnishing
₹77.60
-3.06%
Delayed · cached 15 min

Fair value analysis

DURLAX
Durlax Top Surface Ltd
Consumer DiscretionaryFurniture, Home Furnishing
₹61.45
Close used for this calculation
₹110.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns14/25
Balance Sheet9/25
Efficiency22/25
Growth20/25
Good
Quality radar
64Prof.19/25Ret.14/25Eff.22/25B.Sht9/25Growth20/25

Consensus fair value

₹110.07
Below FV
▲ +79.1% against the close used
Model range ₹67.40 – ₹196.81
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₹67.40Fair value₹110.07Bull₹196.81
FairClose
52-week traded range
52W low ₹36.0552W high ₹68.05

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

Valuation summary

Trading below the consensus fair value

Durlax Top Surface Ltd closed at ₹61.45, 44.2% below the consensus fair value of ₹110.07 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹86.74
+41.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹67.40
+9.7%
√(22.5 × EPS × BVPS)
EPS=4.37, BVPS=46.2
Graham Formula
₹196.81
+220.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹114.49
+86.3%
EPS × 26.2x (sector P/E)
EPS=4.37, Sector P/E=26.2x
Peter Lynch (PEG)
₹109.25
+77.8%
EPS × Growth% (PEG = 1 is fair)
EPS=4.37, g=25%
EV/EBITDA
₹136.87
+122.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=240M
Book Value (P/B)
₹100.49
+63.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.2, ROE=14.7%, g=6%, r=10%
Reverse DCF
₹61.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 25%
Margin of Safety
₹87.27
+42.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=116.36, 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.