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₹402.88Fair value₹852.66Bull₹1,802.52
FairClose
52-week traded range
52W low ₹951.2052W high ₹1,205.80
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Ind Motor Part & Acc Ltd closed at ₹1,127.70, 32.3% above the consensus fair value of ₹852.66 drawn from 10 valuation models.
Financial DNA score 47/100 — Average. P/E of 17.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹402.88
-64.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,700.03
+50.8%
√(22.5 × EPS × BVPS)
EPS=59.23, BVPS=2168.65
Graham Formula
₹1,765.48
+56.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.8%, FD=7%
P/E Fair Value
₹721.42
-36.0%
EPS × 12.18x (sector P/E)
EPS=59.23, Sector P/E=12.18x
Peter Lynch (PEG)
₹698.91
-38.0%
EPS × Growth% (PEG = 1 is fair)
EPS=59.23, g=11.8%
EV/EBITDA
₹748.71
-33.6%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=580M
Dividend Discount (DDM)
₹1,802.52
+59.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.38, r=10%, g=8%
Book Value (P/B)
₹806.74
-28.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2168.65, ROE=3.7%, g=6%, r=10%
Reverse DCF
₹1,127.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 11.8%
Margin of Safety
₹860.59
-23.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1147.45, 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.