Greenlam Industries Ltd.

GREENLAM NSE Consumer Discretionary Plywood Boards/ Laminates
₹235.70
-0.29%
Delayed · cached 15 min

Fair value analysis

GREENLAM
Greenlam Industries Ltd.
Consumer Discretionary›Plywood Boards/ Laminates
₹236.39
Close used for this calculation
₹126.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability11/25
Returns5/25
Balance Sheet14/25
Efficiency2/25
Growth3/25
Weak
Quality radar
32Prof.11/25Ret.5/25Eff.2/25B.Sht14/25Growth3/25

Consensus fair value

₹126.43
Above FV
▼ -46.5% against the close used
Model range ₹21.12 – ₹227.10
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₹21.12Fair value₹126.43Bull₹227.10
FairClose
52-week traded range
52W low ₹202.3452W high ₹273.70

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Greenlam Industries Ltd. closed at ₹236.39, 87.0% above the consensus fair value of ₹126.43 drawn from 9 valuation models.

Financial DNA score 32/100 — Weak. P/E of 64.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹159.88
-32.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹61.54
-74.0%
√(22.5 × EPS × BVPS)
EPS=2.2, BVPS=76.5 · outside Graham range (P/E 64.9, P/B 3.1) — asset-light, treat as a rough floor
Graham Formula
₹56.59
-76.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.6%, FD=7%
P/E Fair Value
₹72.16
-69.5%
EPS × 32.8x (sector P/E)
EPS=2.2, Sector P/E=32.8x
Peter Lynch (PEG)
₹21.12
-91.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.2, g=9.6%
EV/EBITDA
₹227.10
-3.9%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=4.67B
Book Value (P/B)
₹38.40
-83.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.5, ROE=5%, g=6%, r=10%
Reverse DCF
₹236.39
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30.2% | Historical: 9.6%
Margin of Safety
₹65.66
-72.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=87.54, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.