Epigral Limited

EPIGRAL NSE Commodities Specialty Chemicals
₹1,131.10
-1.63%
Delayed · cached 15 min

Fair value analysis

EPIGRAL
Epigral Limited
CommoditiesSpecialty Chemicals
₹1,149.80
Close used for this calculation
₹1,669.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability21/25
Returns18/25
Balance Sheet19/25
Efficiency15/25
Growth20/25
Strong
Quality radar
73Prof.21/25Ret.18/25Eff.15/25B.Sht19/25Growth20/25

Consensus fair value

₹1,669.20
Below FV
▲ +45.2% against the close used
Model range ₹233.84 – ₹3,465.50
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₹233.84Fair value₹1,669.20Bull₹3,465.50
FairClose
52-week traded range
52W low ₹810.4552W high ₹1,798.70

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

Valuation summary

Trading below the consensus fair value

Epigral Limited closed at ₹1,149.80, 31.1% below the consensus fair value of ₹1,669.20 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹233.84
-79.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹860.26
-25.2%
√(22.5 × EPS × BVPS)
EPS=76.95, BVPS=427.43 · outside Graham range (P/E 18, P/B 2.7) — asset-light, treat as a rough floor
Graham Formula
₹3,465.50
+201.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹2,300.81
+100.1%
EPS × 29.9x (sector P/E)
EPS=76.95, Sector P/E=29.9x
Peter Lynch (PEG)
₹1,923.75
+67.3%
EPS × Growth% (PEG = 1 is fair)
EPS=76.95, g=25%
EV/EBITDA
₹2,978.17
+159.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.34B
Book Value (P/B)
₹1,068.59
-7.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=427.43, ROE=16%, g=6%, r=10%
Reverse DCF
₹1,149.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 25%
Margin of Safety
₹1,286.33
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1715.1, 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.