Greenply Industries Ltd

GREENPLY NSE Consumer Discretionary Plywood Boards/ Laminates
₹290.25
-2.17%
Delayed · cached 15 min

Fair value analysis

GREENPLY
Greenply Industries Ltd
Consumer Discretionary›Plywood Boards/ Laminates
₹296.70
Close used for this calculation
₹190.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability11/25
Returns9/25
Balance Sheet14/25
Efficiency6/25
Growth3/25
Average
Quality radar
40Prof.11/25Ret.9/25Eff.6/25B.Sht14/25Growth3/25

Consensus fair value

₹190.32
Above FV
▼ -35.9% against the close used
Model range ₹54.49 – ₹304.61
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₹54.49Fair value₹190.32Bull₹304.61
FairClose
52-week traded range
52W low ₹180.3152W high ₹329.65

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

Valuation summary

Trading above the consensus fair value

Greenply Industries Ltd closed at ₹296.70, 55.9% above the consensus fair value of ₹190.32 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 32.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹136.43
-54.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
₹121.55
-59.0%
√(22.5 × EPS × BVPS)
EPS=7.17, BVPS=91.57 · outside Graham range (P/E 32.4, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹157.79
-46.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.6%, FD=7%
P/E Fair Value
₹235.18
-20.7%
EPS × 32.8x (sector P/E)
EPS=7.17, Sector P/E=32.8x
Peter Lynch (PEG)
₹54.49
-81.6%
EPS × Growth% (PEG = 1 is fair)
EPS=7.17, g=7.6%
EV/EBITDA
₹304.61
+2.7%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=3.07B
Book Value (P/B)
₹132.78
-55.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.57, ROE=11.8%, g=6%, r=10%
Reverse DCF
₹296.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17% | Historical: 7.6%
Margin of Safety
₹122.05
-58.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=162.74, 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.