₹136.37
Near FV▼ -4.1% against the close used
Model range ₹72.16 – ₹282.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹72.16Fair value₹136.37Bull₹282.91
FairClose
52-week traded range
52W low ₹125.7452W high ₹147.70
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Haldyn Glass Ltd. closed at ₹142.18, 4.3% above the consensus fair value of ₹136.37 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 25.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹118.94
-16.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹74.46
-47.6%
√(22.5 × EPS × BVPS)
EPS=4.61, BVPS=53.45 · outside Graham range (P/E 25.2, P/B 2.7) — asset-light, treat as a rough floor
Graham Formula
₹207.61
+46.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹86.21
-39.4%
EPS × 18.7x (sector P/E)
EPS=4.61, Sector P/E=18.7x
Peter Lynch (PEG)
₹115.25
-18.9%
EPS × Growth% (PEG = 1 is fair)
EPS=4.61, g=25%
EV/EBITDA
₹282.91
+99.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=930M
Book Value (P/B)
₹72.16
-49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.45, ROE=11.4%, g=6%, r=10%
Reverse DCF
₹142.18
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13% | Historical: 25%
Margin of Safety
₹91.35
-35.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=121.8, 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.