₹214.86
Near FV▼ -10.1% against the close used
Model range ₹5.55 – ₹321.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹5.55Fair value₹214.86Bull₹321.43
FairClose
52-week traded range
52W low ₹132.1752W high ₹330.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Epack Prefab Techn Ltd closed at ₹239.03, 11.2% above the consensus fair value of ₹214.86 drawn from 7 valuation models.
Financial DNA score 45/100 — Average. P/E of 25.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹5.55
-97.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹124.03
-48.1%
√(22.5 × EPS × BVPS)
EPS=9.21, BVPS=74.23 · outside Graham range (P/E 25.5, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
₹321.43
+34.5%
EPS × 34.9x (sector P/E)
EPS=9.21, Sector P/E=34.9x
EV/EBITDA
₹169.40
-29.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.83B
Book Value (P/B)
₹148.47
-37.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=74.23, ROE=17%, g=3%, r=10%
Reverse DCF
₹239.03
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.7% | Historical: 0%
Margin of Safety
₹112.75
-52.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=150.34, 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.