₹87.88
Above FV▼ -50.3% against the close used
Model range ₹23.44 – ₹143.78
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹23.44Fair value₹87.88Bull₹143.78
FairClose
52-week traded range
52W low ₹125.3252W high ₹214.95
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Gulshan Polyols Limited closed at ₹176.68, 101.0% above the consensus fair value of ₹87.88 drawn from 7 valuation models.
Financial DNA score 21/100 — Weak. P/E of 25.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹74.22
-58.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹126.74
-28.3%
√(22.5 × EPS × BVPS)
EPS=3.96, BVPS=180.29 · outside Graham range (P/E 25.6, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
₹59.00
-66.6%
EPS × 14.9x (sector P/E)
EPS=3.96, Sector P/E=14.9x
EV/EBITDA
₹143.78
-18.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.34B
Book Value (P/B)
₹23.44
-86.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=180.29, ROE=3.9%, g=3%, r=10%
Reverse DCF
₹176.68
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18% | Historical: 0%
Margin of Safety
₹64.99
-63.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86.65, 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.