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₹149.99Fair value₹320.09Bull₹524.22
FairClose
52-week traded range
52W low ₹156.3452W high ₹322.15
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Greenpanel Industries Ltd closed at ₹159.99, 50.0% below the consensus fair value of ₹320.09 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹231.04
+44.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹170.58
+6.6%
√(22.5 × EPS × BVPS)
EPS=11.64, BVPS=111.1
Graham Formula
₹524.22
+227.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹381.79
+138.6%
EPS × 32.8x (sector P/E)
EPS=11.64, Sector P/E=32.8x
Peter Lynch (PEG)
₹291.00
+81.9%
EPS × Growth% (PEG = 1 is fair)
EPS=11.64, g=25%
EV/EBITDA
₹464.00
+190.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.2B
Book Value (P/B)
₹149.99
-6.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=111.1, ROE=11.4%, g=6%, r=10%
Reverse DCF
₹159.99
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 25%
Margin of Safety
₹245.18
+53.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=326.91, 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.