₹758.44
Above FV▼ -42.5% against the close used
Model range ₹101.59 – ₹1,685.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹101.59Fair value₹758.44Bull₹1,685.85
FairClose
52-week traded range
52W low ₹738.2052W high ₹1,319.20
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Gmm Pfaudler Limited closed at ₹1,319.20, 73.9% above the consensus fair value of ₹758.44 drawn from 9 valuation models.
Financial DNA score 33/100 — Weak. P/E of 46.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹255.26
-80.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹412.80
-68.7%
√(22.5 × EPS × BVPS)
EPS=12.86, BVPS=588.93 · outside Graham range (P/E 46.7, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹352.27
-73.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.5%, FD=7%
P/E Fair Value
₹448.81
-66.0%
EPS × 34.9x (sector P/E)
EPS=12.86, Sector P/E=34.9x
Peter Lynch (PEG)
₹135.03
-89.8%
EPS × Growth% (PEG = 1 is fair)
EPS=12.86, g=10.5%
EV/EBITDA
₹1,685.85
+27.8%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=5.61B
Book Value (P/B)
₹101.59
-92.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=588.93, ROE=6.7%, g=6%, r=10%
Reverse DCF
₹1,319.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 29.5% | Historical: 10.5%
Margin of Safety
₹275.46
-79.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=367.28, 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.