₹292.41
Below FV▲ +128.7% against the close used
Model range ₹19.29 – ₹492.24
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹19.29Fair value₹292.41Bull₹492.24
FairClose
52-week traded range
52W low ₹82.1252W high ₹144.01
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Indo Amines Limited closed at ₹127.87, 56.3% below the consensus fair value of ₹292.41 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹19.29
-84.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹117.18
-8.4%
√(22.5 × EPS × BVPS)
EPS=10.93, BVPS=55.84 · outside Graham range (P/E 11.3, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹492.24
+285.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹326.81
+155.6%
EPS × 29.9x (sector P/E)
EPS=10.93, Sector P/E=29.9x
Peter Lynch (PEG)
₹263.41
+106.0%
EPS × Growth% (PEG = 1 is fair)
EPS=10.93, g=24.1%
EV/EBITDA
₹316.69
+147.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.44B
Book Value (P/B)
₹228.94
+79.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.84, ROE=22.4%, g=6%, r=10%
Reverse DCF
₹127.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 24.1%
Margin of Safety
₹179.16
+40.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=238.88, 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.