Hle Glascoat Limited

HLEGLAS NSE Industrials Industrial Products
₹404.35
+10.00%
Delayed · cached 15 min

Fair value analysis

HLEGLAS
Hle Glascoat Limited
IndustrialsIndustrial Products
₹367.60
Close used for this calculation
₹200.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability9/25
Returns6/25
Balance Sheet14/25
Efficiency2/25
Growth1/25
Weak
Quality radar
31Prof.9/25Ret.6/25Eff.2/25B.Sht14/25Growth1/25

Consensus fair value

₹200.43
Above FV
▼ -45.5% against the close used
Model range ₹27.06 – ₹248.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹27.06Fair value₹200.43Bull₹248.49
FairClose
52-week traded range
52W low ₹251.0052W high ₹645.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hle Glascoat Limited closed at ₹367.60, 83.4% above the consensus fair value of ₹200.43 drawn from 9 valuation models.

Financial DNA score 31/100 — Weak. P/E of 71.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹208.08
-43.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
₹94.46
-74.3%
√(22.5 × EPS × BVPS)
EPS=7.12, BVPS=55.7 · outside Graham range (P/E 71.3, P/B 6.6) — asset-light, treat as a rough floor
Graham Formula
₹106.44
-71.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.8%, FD=7%
P/E Fair Value
₹248.49
-32.4%
EPS × 34.9x (sector P/E)
EPS=7.12, Sector P/E=34.9x
Peter Lynch (PEG)
₹27.06
-92.6%
EPS × Growth% (PEG = 1 is fair)
EPS=7.12, g=3.8%
EV/EBITDA
₹231.74
-37.0%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=1.78B
Book Value (P/B)
₹61.09
-83.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.7, ROE=10.6%, g=3.8%, r=10%
Reverse DCF
₹367.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20% | Historical: 3.8%
Margin of Safety
₹123.28
-66.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=164.37, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.