₹602.85
Above FV▼ -44.1% against the close used
Model range ₹94.33 – ₹1,101.57
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹94.33Fair value₹602.85Bull₹1,101.57
FairClose
52-week traded range
52W low ₹710.8052W high ₹1,326.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Indigo Paints Limited closed at ₹1,077.80, 78.8% above the consensus fair value of ₹602.85 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 31.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹257.81
-76.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
₹431.68
-59.9%
√(22.5 × EPS × BVPS)
EPS=30.43, BVPS=272.17 · outside Graham range (P/E 31.5, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹415.37
-61.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.1%, FD=7%
P/E Fair Value
₹1,101.57
+2.2%
EPS × 36.2x (sector P/E)
EPS=30.43, Sector P/E=36.2x
Peter Lynch (PEG)
₹94.33
-91.2%
EPS × Growth% (PEG = 1 is fair)
EPS=30.43, g=3.1%
EV/EBITDA
₹749.74
-30.4%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=3.15B
Book Value (P/B)
₹418.12
-61.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=272.17, ROE=13.7%, g=3.1%, r=10%
Reverse DCF
₹1,077.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 3.1%
Margin of Safety
₹413.71
-61.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=551.61, 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.