Elitecon International L

ELITECON NSE Fast Moving Consumer Goods Cigarettes & Tobacco Products
₹8.19
+5.00%
Delayed · cached 15 min

Fair value analysis

ELITECON
Elitecon International L
Fast Moving Consumer GoodsCigarettes & Tobacco Products
₹7.80
Close used for this calculation
₹7.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability21/25
Returns14/25
Balance Sheet3/25
Efficiency22/25
Growth12/25
Good
Quality radar
60Prof.21/25Ret.14/25Eff.22/25B.Sht3/25Growth12/25

Consensus fair value

₹7.06
Near FV
▼ -9.5% against the close used
Model range ₹5.38 – ₹88.10
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₹5.38Fair value₹7.06Bull₹88.10
FairClose
52-week traded range
52W low ₹7.4552W high ₹17.13

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

Valuation summary

Trading above the consensus fair value

Elitecon International L closed at ₹7.80, 10.5% above the consensus fair value of ₹7.06 drawn from 7 valuation models.

Financial DNA score 60/100 — Good. P/E of 4.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹8.73
+12.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹6.70
-14.1%
EPS × 15.22x (sector P/E)
EPS=0.44, Sector P/E=15.22x
Peter Lynch (PEG)
₹11.00
+41.0%
EPS × Growth% (PEG = 1 is fair)
EPS=0.44, g=25%
EV/EBITDA
₹5.38
-31.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=710M
Book Value (P/B)
₹88.10
+1,029.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9.4, ROE=43.5%, g=6%, r=10%
Reverse DCF
₹7.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 25%
Margin of Safety
₹5.79
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7.72, 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.