₹602.27
Above FV▼ -33.0% against the close used
Model range ₹96.04 – ₹857.16
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹96.04Fair value₹602.27Bull₹857.16
FairClose
52-week traded range
52W low ₹514.6052W high ₹903.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Granules India Limited closed at ₹899.25, 49.3% above the consensus fair value of ₹602.27 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 34.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹142.01
-84.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
₹345.91
-61.5%
√(22.5 × EPS × BVPS)
EPS=24.01, BVPS=221.49 · outside Graham range (P/E 34.7, P/B 4.1) — asset-light, treat as a rough floor
Graham Formula
₹367.87
-59.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4%, FD=7%
P/E Fair Value
₹857.16
-4.7%
EPS × 35.7x (sector P/E)
EPS=24.01, Sector P/E=35.7x
Peter Lynch (PEG)
₹96.04
-89.3%
EPS × Growth% (PEG = 1 is fair)
EPS=24.01, g=4%
EV/EBITDA
₹650.37
-27.7%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=14.84B
Book Value (P/B)
₹361.77
-59.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=221.49, ROE=13.8%, g=4%, r=10%
Reverse DCF
₹899.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: 4%
Margin of Safety
₹321.18
-64.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=428.24, 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.