Interiors & More Limited

INM NSE Consumer Discretionary Furniture, Home Furnishing
₹277.50
+2.78%
Delayed · cached 15 min

Fair value analysis

INM
Interiors & More Limited
Consumer DiscretionaryFurniture, Home Furnishing
₹156.00
Close used for this calculation
₹174.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability10/25
Returns13/25
Balance Sheet6/25
Efficiency11/25
Growth5/25
Average
Quality radar
40Prof.10/25Ret.13/25Eff.11/25B.Sht6/25Growth5/25

Consensus fair value

₹174.68
Near FV
▲ +12.0% against the close used
Model range ₹108.62 – ₹253.62
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₹108.62Fair value₹174.68Bull₹253.62
FairClose
52-week traded range
52W low ₹148.0052W high ₹667.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Interiors & More Limited closed at ₹156.00, 10.7% below the consensus fair value of ₹174.68 drawn from 7 valuation models.

Financial DNA score 40/100 — Average. P/E of 17.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹181.43
+16.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹108.62
-30.4%
√(22.5 × EPS × BVPS)
EPS=9.68, BVPS=54.17 · outside Graham range (P/E 17, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₹253.62
+62.6%
EPS × 26.2x (sector P/E)
EPS=9.68, Sector P/E=26.2x
EV/EBITDA
₹117.51
-24.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹119.17
-23.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=54.17, ROE=18.4%, g=3%, r=10%
Reverse DCF
₹156.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 0%
Margin of Safety
₹135.92
-12.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=181.22, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.