₹62.62
Above FV▼ -18.1% against the close used
Model range ₹43.85 – ₹117.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹43.85Fair value₹62.62Bull₹117.99
FairClose
52-week traded range
52W low ₹63.4952W high ₹115.60
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Grauer & Weil Ind Ltd closed at ₹76.48, 22.1% above the consensus fair value of ₹62.62 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 21.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹44.28
-42.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹43.85
-42.7%
√(22.5 × EPS × BVPS)
EPS=3.62, BVPS=23.6 · outside Graham range (P/E 21.4, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹117.99
+54.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.3%, FD=7%
P/E Fair Value
₹69.87
-8.6%
EPS × 19.3x (sector P/E)
EPS=3.62, Sector P/E=19.3x
Peter Lynch (PEG)
₹48.15
-37.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.62, g=13.3%
EV/EBITDA
₹80.65
+5.4%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=2.18B
Book Value (P/B)
₹54.29
-29.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.6, ROE=15.2%, g=6%, r=10%
Reverse DCF
₹76.48
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 13.3%
Margin of Safety
₹51.75
-32.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=69, 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.