Gabriel India Ltd
Nifty 500
Smallcap 250
₹1,346.40
+0.58%
Delayed · cached 15 min
Fair value analysis
GABRIEL
Gabriel India Ltd
₹1,338.70
Close used for this calculation
₹330.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Quality radar
Consensus fair value
₹330.13
Above FV▼ -75.3% against the close used
Model range ₹120.26 – ₹569.82
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₹120.26Fair value₹330.13Bull₹569.82
FairClose
52-week traded range
52W low ₹823.1052W high ₹1,587.70
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Gabriel India Ltd closed at ₹1,338.70, 305.5% above the consensus fair value of ₹330.13 drawn from 8 valuation models.
Financial DNA score 50/100 — Good. P/E of 66.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹120.26
-91.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹208.22
-84.4%
√(22.5 × EPS × BVPS)
EPS=17.56, BVPS=109.73 · outside Graham range (P/E 66.2, P/B 12.2) — asset-light, treat as a rough floor
P/E Fair Value
₹569.82
-57.4%
EPS × 32.45x (sector P/E)
EPS=17.56, Sector P/E=32.45x
Peter Lynch (PEG)
₹330.13
-75.3%
EPS × Growth% (PEG = 1 is fair)
EPS=17.56, g=18.8%
EV/EBITDA
₹534.99
-60.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.38B
Book Value (P/B)
₹389.54
-70.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=109.73, ROE=20.2%, g=6%, r=10%
Reverse DCF
₹1,338.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.3% | Historical: 18.8%
Margin of Safety
₹224.58
-83.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=299.43, 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.