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₹578.43Fair value₹6,003.17Bull₹11,830.05
FairClose
52-week traded range
52W low ₹6,164.5052W high ₹6,392.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Industrial & Pru Inv Co L closed at ₹6,211.50, 3.5% above the consensus fair value of ₹6,003.17 drawn from 10 valuation models.
Financial DNA score 52/100 — Good. P/E of 17.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,708.42
-56.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹6,418.86
+3.3%
√(22.5 × EPS × BVPS)
EPS=380.3, BVPS=4815.12
Graham Formula
₹11,830.05
+90.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.5%, FD=7%
P/E Fair Value
₹9,431.44
+51.8%
EPS × 24.8x (sector P/E)
EPS=380.3, Sector P/E=24.8x
Peter Lynch (PEG)
₹4,753.75
-23.5%
EPS × Growth% (PEG = 1 is fair)
EPS=380.3, g=12.5%
EV/EBITDA
₹578.43
-90.7%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=60M
Dividend Discount (DDM)
₹6,440.08
+3.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=119.26, r=10%, g=8%
Book Value (P/B)
₹2,058.46
-66.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4815.12, ROE=7.7%, g=6%, r=10%
Reverse DCF
₹6,211.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: 12.5%
Margin of Safety
₹5,697.89
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7597.19, 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.