₹253.01
Below FV▲ +68.7% against the close used
Model range ₹123.72 – ₹488.19
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹123.72Fair value₹253.01Bull₹488.19
FairClose
52-week traded range
52W low ₹136.6852W high ₹233.78
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Euro Panel Products Ltd closed at ₹150.00, 40.7% below the consensus fair value of ₹253.01 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹215.16
+43.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹123.72
-17.5%
√(22.5 × EPS × BVPS)
EPS=10.84, BVPS=62.76 · outside Graham range (P/E 14.4, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹488.19
+225.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹189.70
+26.5%
EPS × 17.5x (sector P/E)
EPS=10.84, Sector P/E=17.5x
Peter Lynch (PEG)
₹271.00
+80.7%
EPS × Growth% (PEG = 1 is fair)
EPS=10.84, g=25%
EV/EBITDA
₹402.85
+168.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=640M
Book Value (P/B)
₹189.85
+26.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62.76, ROE=18.1%, g=6%, r=10%
Reverse DCF
₹150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 25%
Margin of Safety
₹190.64
+27.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=254.19, 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.