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₹24.58Fair value₹528.43Bull₹754.91
FairClose
52-week traded range
52W low ₹1,073.4052W high ₹2,295.80
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Inox India Limited closed at ₹2,295.80, 334.5% above the consensus fair value of ₹528.43 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 79.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹24.58
-98.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹283.03
-87.7%
√(22.5 × EPS × BVPS)
EPS=28.41, BVPS=125.32 · outside Graham range (P/E 79.3, P/B 18.3) — asset-light, treat as a rough floor
P/E Fair Value
₹630.70
-72.5%
EPS × 22.2x (sector P/E)
EPS=28.41, Sector P/E=22.2x
Peter Lynch (PEG)
₹528.43
-77.0%
EPS × Growth% (PEG = 1 is fair)
EPS=28.41, g=18.6%
EV/EBITDA
₹754.91
-67.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.77B
Book Value (P/B)
₹629.72
-72.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=125.32, ROE=26.1%, g=6%, r=10%
Reverse DCF
₹2,295.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.1% | Historical: 18.6%
Margin of Safety
₹234.58
-89.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=312.77, 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.