₹78.93
Near FV▲ +2.0% against the close used
Model range ₹31.13 – ₹128.48
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹31.13Fair value₹78.93Bull₹128.48
FairClose
52-week traded range
52W low ₹70.9352W high ₹122.59
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Hi-Tech Pipes Limited closed at ₹77.40, 1.9% below the consensus fair value of ₹78.93 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹71.51
-7.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.3%, r=10%, tg=3%, n=10yr
Graham Number
₹74.39
-3.9%
√(22.5 × EPS × BVPS)
EPS=3.75, BVPS=65.59 · outside Graham range (P/E 20.6, P/B 1.2) — asset-light, treat as a rough floor
Graham Formula
₹87.40
+12.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.3%, FD=7%
P/E Fair Value
₹81.75
+5.6%
EPS × 21.8x (sector P/E)
EPS=3.75, Sector P/E=21.8x
Peter Lynch (PEG)
₹31.13
-59.8%
EPS × Growth% (PEG = 1 is fair)
EPS=3.75, g=8.3%
EV/EBITDA
₹128.48
+66.0%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=2.01B
Book Value (P/B)
₹38.57
-50.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.59, ROE=5.9%, g=6%, r=10%
Reverse DCF
₹77.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: 8.3%
Margin of Safety
₹59.07
-23.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=78.76, 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.