₹624.58
Near FV▼ -13.8% against the close used
Model range ₹339.11 – ₹814.74
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹339.11Fair value₹624.58Bull₹814.74
FairClose
52-week traded range
52W low ₹718.9052W high ₹1,273.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Goodyear India Limited closed at ₹724.70, 16.0% above the consensus fair value of ₹624.58 drawn from 8 valuation models.
Financial DNA score 50/100 — Good. P/E of 27.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹807.14
+11.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹397.59
-45.1%
√(22.5 × EPS × BVPS)
EPS=26.66, BVPS=263.53 · outside Graham range (P/E 27.1, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
₹554.53
-23.5%
EPS × 20.8x (sector P/E)
EPS=26.66, Sector P/E=20.8x
EV/EBITDA
₹814.74
+12.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.9B
Dividend Discount (DDM)
₹339.11
-53.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.6, r=10%, g=2%
Book Value (P/B)
₹361.41
-50.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=263.53, ROE=12.6%, g=3%, r=10%
Reverse DCF
₹724.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 0%
Margin of Safety
₹439.81
-39.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=586.42, 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.