Intl Gemological Inst Ltd

IGIL NSE Services Diversified Commercial Services
Nifty 500 Smallcap 250
₹314.30
+1.00%
Delayed · cached 15 min

Fair value analysis

IGIL
Intl Gemological Inst Ltd
ServicesDiversified Commercial Services
₹311.20
Close used for this calculation
₹278.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability25/25
Returns15/25
Balance Sheet19/25
Efficiency12/25
Growth12/25
Strong
Quality radar
71Prof.25/25Ret.15/25Eff.12/25B.Sht19/25Growth12/25

Consensus fair value

₹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.

Price target range & 52-week position

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.

Valuation summary

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.

All valuation models

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.

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