Ind Motor Part & Acc Ltd

IMPAL NSE Consumer Discretionary Trading - Auto components
₹1,116.00
-1.04%
Delayed · cached 15 min

Fair value analysis

IMPAL
Ind Motor Part & Acc Ltd
Consumer DiscretionaryTrading - Auto components
₹1,127.70
Close used for this calculation
₹852.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability15/25
Returns3/25
Balance Sheet11/25
Efficiency18/25
Growth9/25
Average
Quality radar
47Prof.15/25Ret.3/25Eff.18/25B.Sht11/25Growth9/25

Consensus fair value

₹852.66
Above FV
▼ -24.4% against the close used
Model range ₹402.88 – ₹1,802.52
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.

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