₹119.20
Near FV▼ -10.6% against the close used
Model range ₹36.07 – ₹690.37
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹36.07Fair value₹119.20Bull₹690.37
FairClose
52-week traded range
52W low ₹69.5252W high ₹133.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Ganesh Benzoplast Limited closed at ₹133.35, 11.9% above the consensus fair value of ₹119.20 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 14.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹36.07
-72.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.4%, r=10%, tg=3%, n=10yr
Graham Number
₹132.56
-0.6%
√(22.5 × EPS × BVPS)
EPS=10.19, BVPS=76.64 · outside Graham range (P/E 14.5, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹201.54
+51.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.4%, FD=7%
P/E Fair Value
₹690.37
+417.7%
EPS × 67.75x (sector P/E)
EPS=10.19, Sector P/E=67.75x
Peter Lynch (PEG)
₹65.22
-51.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.19, g=6.4%
EV/EBITDA
₹208.41
+56.3%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=1.18B
Book Value (P/B)
₹107.29
-19.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.64, ROE=11.6%, g=6%, r=10%
Reverse DCF
₹133.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 6.4%
Margin of Safety
₹198.85
+49.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=265.14, 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.