₹1,038.47
Below FV▲ +15.5% against the close used
Model range ₹606.91 – ₹1,802.01
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹606.91Fair value₹1,038.47Bull₹1,802.01
FairClose
52-week traded range
52W low ₹697.5552W high ₹975.70
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Gandhi Spl. Tubes Ltd closed at ₹899.30, 13.4% below the consensus fair value of ₹1,038.47 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹876.79
-2.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹606.91
-32.5%
√(22.5 × EPS × BVPS)
EPS=56.25, BVPS=291.04 · outside Graham range (P/E 14.3, P/B 3.1) — asset-light, treat as a rough floor
Graham Formula
₹1,802.01
+100.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13%, FD=7%
P/E Fair Value
₹1,226.25
+36.4%
EPS × 21.8x (sector P/E)
EPS=56.25, Sector P/E=21.8x
Peter Lynch (PEG)
₹731.25
-18.7%
EPS × Growth% (PEG = 1 is fair)
EPS=56.25, g=13%
EV/EBITDA
₹1,196.43
+33.0%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=870M
Dividend Discount (DDM)
₹820.70
-8.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.2, r=10%, g=8%
Book Value (P/B)
₹1,018.62
+13.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=291.04, ROE=20%, g=6%, r=10%
Reverse DCF
₹899.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 13%
Margin of Safety
₹845.99
-5.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1127.99, 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.