₹49.87
Above FV▼ -59.1% against the close used
Model range ₹23.93 – ₹112.65
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹23.93Fair value₹49.87Bull₹112.65
FairClose
52-week traded range
52W low ₹103.5052W high ₹226.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Hi Green Carbon Limited closed at ₹122.00, 144.6% above the consensus fair value of ₹49.87 drawn from 7 valuation models.
Financial DNA score 20/100 — Weak. P/E of 56.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹25.68
-79.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹41.63
-65.9%
√(22.5 × EPS × BVPS)
EPS=1.37, BVPS=56.22 · outside Graham range (P/E 56.9, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
₹41.51
-66.0%
EPS × 30.3x (sector P/E)
EPS=1.37, Sector P/E=30.3x
EV/EBITDA
₹112.65
-7.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=340M
Book Value (P/B)
₹23.93
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.22, ROE=6%, g=3%, r=10%
Reverse DCF
₹122.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.5% | Historical: 0%
Margin of Safety
₹27.21
-77.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.27, 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.