Elantas Beck India Ltd.

ELANTAS NSE Commodities Specialty Chemicals
₹14,513.00
+8.33%
Delayed · cached 15 min

Fair value analysis

ELANTAS
Elantas Beck India Ltd.
CommoditiesSpecialty Chemicals
₹13,397.00
Close used for this calculation
₹4,555.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability19/25
Returns8/25
Balance Sheet14/25
Efficiency2/25
Growth6/25
Average
Quality radar
43Prof.19/25Ret.8/25Eff.2/25B.Sht14/25Growth6/25

Consensus fair value

₹4,555.99
Above FV
▼ -66.0% against the close used
Model range ₹2,218.87 – ₹6,594.92
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₹2,218.87Fair value₹4,555.99Bull₹6,594.92
FairClose
52-week traded range
52W low ₹9,034.0052W high ₹13,891.00

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

Valuation summary

Trading above the consensus fair value

Elantas Beck India Ltd. closed at ₹13,397.00, 194.1% above the consensus fair value of ₹4,555.99 drawn from 9 valuation models.

Financial DNA score 43/100 — Average. P/E of 64.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹2,218.87
-83.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹2,545.78
-81.0%
√(22.5 × EPS × BVPS)
EPS=186.41, BVPS=1545.21 · outside Graham range (P/E 64.8, P/B 8.7) — asset-light, treat as a rough floor
Graham Formula
₹6,594.92
-50.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.8%, FD=7%
P/E Fair Value
₹5,573.66
-58.4%
EPS × 29.9x (sector P/E)
EPS=186.41, Sector P/E=29.9x
Peter Lynch (PEG)
₹2,758.87
-79.4%
EPS × Growth% (PEG = 1 is fair)
EPS=186.41, g=14.8%
EV/EBITDA
₹3,910.46
-70.8%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=1.93B
Book Value (P/B)
₹3,747.14
-72.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1545.21, ROE=15.7%, g=6%, r=10%
Reverse DCF
₹13,397.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.5% | Historical: 14.8%
Margin of Safety
₹3,174.98
-76.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4233.31, 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.