Ellenbarrie Indus Gases L

ELLEN NSE Commodities Industrial Gases
Microcap 250
₹380.00
+1.74%
Delayed · cached 15 min

Fair value analysis

ELLEN
Ellenbarrie Indus Gases L
CommoditiesIndustrial Gases
₹373.50
Close used for this calculation
₹182.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability12/25
Returns5/25
Balance Sheet11/25
Efficiency4/25
Growth0/25
Weak
Quality radar
32Prof.12/25Ret.5/25Eff.4/25B.Sht11/25Growth0/25

Consensus fair value

₹182.10
Above FV
▼ -51.2% against the close used
Model range ₹83.37 – ₹350.49
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₹83.37Fair value₹182.10Bull₹350.49
FairClose
52-week traded range
52W low ₹180.5052W high ₹551.90

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

Valuation summary

Trading above the consensus fair value

Ellenbarrie Indus Gases L closed at ₹373.50, 105.1% above the consensus fair value of ₹182.10 drawn from 7 valuation models.

Financial DNA score 32/100 — Weak. P/E of 44.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹138.88
-62.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹114.50
-69.3%
√(22.5 × EPS × BVPS)
EPS=7.41, BVPS=78.63 · outside Graham range (P/E 44.4, P/B 4.8) — asset-light, treat as a rough floor
P/E Fair Value
₹350.49
-6.2%
EPS × 47.3x (sector P/E)
EPS=7.41, Sector P/E=47.3x
EV/EBITDA
₹83.37
-77.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.38B
Book Value (P/B)
₹111.21
-70.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=78.63, ROE=12.9%, g=3%, r=10%
Reverse DCF
₹373.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.6% | Historical: 0%
Margin of Safety
₹150.97
-59.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=201.29, 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.