₹419.83
Above FV▼ -36.7% against the close used
Model range ₹182.18 – ₹678.98
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹182.18Fair value₹419.83Bull₹678.98
FairClose
52-week traded range
52W low ₹422.0052W high ₹800.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Himadri Speciality Chem L closed at ₹663.75, 58.1% above the consensus fair value of ₹419.83 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 42.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹295.55
-55.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹182.18
-72.6%
√(22.5 × EPS × BVPS)
EPS=14.89, BVPS=99.07 · outside Graham range (P/E 42, P/B 6.7) — asset-light, treat as a rough floor
Graham Formula
₹670.58
+1.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹678.98
+2.3%
EPS × 45.6x (sector P/E)
EPS=14.89, Sector P/E=45.6x
Peter Lynch (PEG)
₹372.25
-43.9%
EPS × Growth% (PEG = 1 is fair)
EPS=14.89, g=25%
EV/EBITDA
₹351.57
-47.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.3B
Book Value (P/B)
₹292.25
-56.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=99.07, ROE=17.8%, g=6%, r=10%
Reverse DCF
₹663.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18% | Historical: 25%
Margin of Safety
₹342.62
-48.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=456.82, 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.