₹173.23
Near FV▼ -0.7% against the close used
Model range ₹74.36 – ₹319.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹74.36Fair value₹173.23Bull₹319.55
FairClose
52-week traded range
52W low ₹135.4052W high ₹185.30
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Gail (India) Ltd closed at ₹174.49, 0.7% above the consensus fair value of ₹173.23 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹74.36
-57.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹213.83
+22.5%
√(22.5 × EPS × BVPS)
EPS=11.53, BVPS=176.25
Graham Formula
₹315.84
+81.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.5%, FD=7%
P/E Fair Value
₹133.75
-23.3%
EPS × 11.6x (sector P/E)
EPS=11.53, Sector P/E=11.6x
Peter Lynch (PEG)
₹121.07
-30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=11.53, g=10.5%
EV/EBITDA
₹319.55
+83.1%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=153.37B
Dividend Discount (DDM)
₹298.69
+71.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.53, r=10%, g=8%
Book Value (P/B)
₹119.41
-31.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=176.25, ROE=8.7%, g=6%, r=10%
Reverse DCF
₹174.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: 10.5%
Margin of Safety
₹138.33
-20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=184.45, 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.