₹597.52
Below FV▲ +49.0% against the close used
Model range ₹258.15 – ₹751.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹258.15Fair value₹597.52Bull₹751.11
FairClose
52-week traded range
52W low ₹271.1052W high ₹586.25
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Gp Eco Solutions India L closed at ₹400.90, 32.9% below the consensus fair value of ₹597.52 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹635.56
+58.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹258.15
-35.6%
√(22.5 × EPS × BVPS)
EPS=33.91, BVPS=87.34 · outside Graham range (P/E 12.6, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
₹751.11
+87.4%
EPS × 22.15x (sector P/E)
EPS=33.91, Sector P/E=22.15x
EV/EBITDA
₹396.16
-1.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=610M
Book Value (P/B)
₹534.03
+33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87.34, ROE=45.8%, g=3%, r=10%
Reverse DCF
₹400.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0% | Historical: 0%
Margin of Safety
₹411.21
+2.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=548.27, 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.