₹126.16
Above FV▼ -27.8% against the close used
Model range ₹39.14 – ₹244.09
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹39.14Fair value₹126.16Bull₹244.09
FairClose
52-week traded range
52W low ₹86.1052W high ₹174.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Global Pet Industries Ltd closed at ₹174.65, 38.4% above the consensus fair value of ₹126.16 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 40.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹107.58
-38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹74.28
-57.5%
√(22.5 × EPS × BVPS)
EPS=5.42, BVPS=45.25 · outside Graham range (P/E 40.2, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₹244.09
+39.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹189.16
+8.3%
EPS × 34.9x (sector P/E)
EPS=5.42, Sector P/E=34.9x
Peter Lynch (PEG)
₹131.71
-24.6%
EPS × Growth% (PEG = 1 is fair)
EPS=5.42, g=24.3%
EV/EBITDA
₹78.20
-55.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=50M
Book Value (P/B)
₹39.14
-77.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.25, ROE=9.5%, g=6%, r=10%
Reverse DCF
₹174.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.6% | Historical: 24.3%
Margin of Safety
₹115.33
-34.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=153.78, 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.