₹846.75
Below FV▲ +130.7% against the close used
Model range ₹78.03 – ₹1,290.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹78.03Fair value₹846.75Bull₹1,290.80
FairClose
52-week traded range
52W low ₹281.4552W high ₹424.90
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Indian Hume Pipe Co. Ltd. closed at ₹367.00, 56.7% below the consensus fair value of ₹846.75 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹1,290.80
+251.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹334.26
-8.9%
√(22.5 × EPS × BVPS)
EPS=26.79, BVPS=185.35 · outside Graham range (P/E 20.8, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹1,206.51
+228.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹934.97
+154.8%
EPS × 34.9x (sector P/E)
EPS=26.79, Sector P/E=34.9x
Peter Lynch (PEG)
₹669.75
+82.5%
EPS × Growth% (PEG = 1 is fair)
EPS=26.79, g=25%
EV/EBITDA
₹508.37
+38.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.73B
Book Value (P/B)
₹78.03
-78.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=185.35, ROE=4.2%, g=6%, r=10%
Reverse DCF
₹367.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 25%
Margin of Safety
₹706.23
+92.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=941.64, 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.