₹18.01
Near FV▼ -1.5% against the close used
Model range ₹6.57 – ₹28.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹6.57Fair value₹18.01Bull₹28.25
FairClose
52-week traded range
52W low ₹14.3852W high ₹54.81
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Hilton Metal Forging Ltd closed at ₹18.28, 1.5% above the consensus fair value of ₹18.01 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 18.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹13.30
-27.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹25.93
+41.8%
√(22.5 × EPS × BVPS)
EPS=0.67, BVPS=44.59
Graham Formula
₹17.48
-4.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.8%, FD=7%
P/E Fair Value
₹20.13
+10.1%
EPS × 30.05x (sector P/E)
EPS=0.67, Sector P/E=30.05x
Peter Lynch (PEG)
₹6.57
-64.1%
EPS × Growth% (PEG = 1 is fair)
EPS=0.67, g=9.8%
EV/EBITDA
₹28.25
+54.5%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=130M
Book Value (P/B)
₹11.55
-36.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44.59, ROE=2.6%, g=6%, r=10%
Reverse DCF
₹18.28
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 9.8%
Margin of Safety
₹14.41
-21.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.21, 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.