₹621.50
Near FV▲ +3.7% against the close used
Model range ₹132.89 – ₹1,090.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹132.89Fair value₹621.50Bull₹1,090.85
FairClose
52-week traded range
52W low ₹501.3552W high ₹749.45
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Gloster Limited closed at ₹599.45, 3.5% below the consensus fair value of ₹621.50 drawn from 8 valuation models.
Financial DNA score 29/100 — Weak. P/E of 49.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹310.75
-48.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹519.06
-13.4%
√(22.5 × EPS × BVPS)
EPS=16.58, BVPS=722.23 · outside Graham range (P/E 49.8, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
₹962.47
+60.6%
EPS × 58.05x (sector P/E)
EPS=16.58, Sector P/E=58.05x
EV/EBITDA
₹1,090.85
+82.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.12B
Dividend Discount (DDM)
₹262.15
-56.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.56, r=10%, g=2%
Book Value (P/B)
₹132.89
-77.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=722.23, ROE=1.8%, g=3%, r=10%
Reverse DCF
₹599.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.1% | Historical: 0%
Margin of Safety
₹448.07
-25.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=597.43, 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.