₹85.97
Near FV▲ +3.7% against the close used
Model range ₹33.35 – ₹141.53
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹33.35Fair value₹85.97Bull₹141.53
FairClose
52-week traded range
52W low ₹30.0952W high ₹86.13
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Indo Rama Synthetics Ltd closed at ₹82.93, 3.5% below the consensus fair value of ₹85.97 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹67.30
-18.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
₹51.86
-37.5%
√(22.5 × EPS × BVPS)
EPS=5.75, BVPS=20.78 · outside Graham range (P/E 13.8, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹107.32
+29.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.8%, FD=7%
P/E Fair Value
₹87.40
+5.4%
EPS × 15.2x (sector P/E)
EPS=5.75, Sector P/E=15.2x
Peter Lynch (PEG)
₹33.35
-59.8%
EPS × Growth% (PEG = 1 is fair)
EPS=5.75, g=5.8%
EV/EBITDA
₹128.64
+55.1%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=3.6B
Book Value (P/B)
₹141.53
+70.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.78, ROE=34.4%, g=5.8%, r=10%
Reverse DCF
₹82.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 5.8%
Margin of Safety
₹58.85
-29.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=78.47, 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.