Greenpanel Industries Ltd

GREENPANEL NSE Consumer Discretionary Plywood Boards/ Laminates
₹153.50
-4.06%
Delayed · cached 15 min

Fair value analysis

GREENPANEL
Greenpanel Industries Ltd
Consumer DiscretionaryPlywood Boards/ Laminates
₹159.99
Close used for this calculation
₹320.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns16/25
Balance Sheet11/25
Efficiency17/25
Growth20/25
Good
Quality radar
63Prof.19/25Ret.16/25Eff.17/25B.Sht11/25Growth20/25

Consensus fair value

₹320.09
Below FV
▲ +100.1% against the close used
Model range ₹149.99 – ₹524.22
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.

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