The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹17.39Fair value₹37.20Bull₹50.83
FairClose
52-week traded range
52W low ₹31.7252W high ₹44.98
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Gokul Refoils & Solv Ltd closed at ₹42.61, 14.5% above the consensus fair value of ₹37.20 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 20.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹50.83
+19.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹41.92
-1.6%
√(22.5 × EPS × BVPS)
EPS=1.87, BVPS=41.77
Graham Formula
₹47.06
+10.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.3%, FD=7%
P/E Fair Value
₹33.10
-22.3%
EPS × 17.7x (sector P/E)
EPS=1.87, Sector P/E=17.7x
Peter Lynch (PEG)
₹17.39
-59.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1.87, g=9.3%
EV/EBITDA
₹31.30
-26.6%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=470M
Book Value (P/B)
₹21.81
-48.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41.77, ROE=5.2%, g=6%, r=10%
Reverse DCF
₹42.61
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 9.3%
Margin of Safety
₹32.42
-23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.23, 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.