₹261.91
Near FV▲ +9.8% against the close used
Model range ₹21.22 – ₹462.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹21.22Fair value₹261.91Bull₹462.11
FairClose
52-week traded range
52W low ₹236.9652W high ₹339.45
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Flair Writing Indust Ltd closed at ₹238.54, 8.9% below the consensus fair value of ₹261.91 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹171.88
-27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
₹180.27
-24.4%
√(22.5 × EPS × BVPS)
EPS=13.26, BVPS=108.92 · outside Graham range (P/E 17.8, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹144.06
-39.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.6%, FD=7%
P/E Fair Value
₹462.11
+93.7%
EPS × 34.85x (sector P/E)
EPS=13.26, Sector P/E=34.85x
Peter Lynch (PEG)
₹21.22
-91.1%
EPS × Growth% (PEG = 1 is fair)
EPS=13.26, g=1.6%
EV/EBITDA
₹281.53
+18.0%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=2.78B
Book Value (P/B)
₹154.05
-35.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=108.92, ROE=12.9%, g=3%, r=10%
Reverse DCF
₹238.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 1.6%
Margin of Safety
₹179.69
-24.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=239.58, 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.