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₹144.74Fair value₹265.14Bull₹634.10
FairClose
52-week traded range
52W low ₹83.8552W high ₹282.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Gsm Foils Limited closed at ₹90.60, 65.8% below the consensus fair value of ₹265.14 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹279.47
+208.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹144.74
+59.8%
√(22.5 × EPS × BVPS)
EPS=14.08, BVPS=66.13
Graham Formula
₹634.10
+599.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹263.30
+190.6%
EPS × 18.7x (sector P/E)
EPS=14.08, Sector P/E=18.7x
Peter Lynch (PEG)
₹352.00
+288.5%
EPS × Growth% (PEG = 1 is fair)
EPS=14.08, g=25%
EV/EBITDA
₹371.39
+309.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=300M
Book Value (P/B)
₹520.78
+474.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66.13, ROE=37.5%, g=6%, r=10%
Reverse DCF
₹90.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: 25%
Margin of Safety
₹247.80
+173.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=330.4, 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.