₹278.86
Near FV▼ -10.4% against the close used
Model range ₹103.93 – ₹421.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹103.93Fair value₹278.86Bull₹421.49
FairClose
52-week traded range
52W low ₹291.0052W high ₹386.30
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Intl Gemological Inst Ltd closed at ₹311.20, 11.6% above the consensus fair value of ₹278.86 drawn from 8 valuation models.
Financial DNA score 71/100 — Strong. P/E of 22.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹246.94
-20.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹103.93
-66.6%
√(22.5 × EPS × BVPS)
EPS=16.46, BVPS=29.17 · outside Graham range (P/E 22.3, P/B 10.7) — asset-light, treat as a rough floor
P/E Fair Value
₹250.19
-19.6%
EPS × 15.2x (sector P/E)
EPS=16.46, Sector P/E=15.2x
Peter Lynch (PEG)
₹411.50
+32.2%
EPS × Growth% (PEG = 1 is fair)
EPS=16.46, g=25%
EV/EBITDA
₹421.49
+35.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.3B
Book Value (P/B)
₹363.12
+16.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29.17, ROE=55.8%, g=6%, r=10%
Reverse DCF
₹311.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 25%
Margin of Safety
₹150.27
-51.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=200.35, 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.