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₹971.68Fair value₹3,564.36Bull₹6,556.75
FairClose
52-week traded range
52W low ₹2,704.5052W high ₹7,409.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Garware Hi-Tech Films Ltd closed at ₹6,905.00, 93.7% above the consensus fair value of ₹3,564.36 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 41.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹971.68
-85.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹2,067.81
-70.1%
√(22.5 × EPS × BVPS)
EPS=145.59, BVPS=1305.29 · outside Graham range (P/E 41.5, P/B 5.3) — asset-light, treat as a rough floor
Graham Formula
₹6,556.75
-5.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹3,639.75
-47.3%
EPS × 25x (sector P/E)
EPS=145.59, Sector P/E=25x
Peter Lynch (PEG)
₹3,639.75
-47.3%
EPS × Growth% (PEG = 1 is fair)
EPS=145.59, g=25%
EV/EBITDA
₹3,710.15
-46.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.8B
Book Value (P/B)
₹2,447.42
-64.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1305.29, ROE=13.5%, g=6%, r=10%
Reverse DCF
₹6,905.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.8% | Historical: 25%
Margin of Safety
₹2,481.75
-64.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3309, 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.