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₹95.15Fair value₹137.06Bull₹482.78
FairClose
52-week traded range
52W low ₹60.1152W high ₹110.73
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Intl Conveyors Limited closed at ₹77.16, 43.7% below the consensus fair value of ₹137.06 drawn from 9 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 3.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹95.15
+23.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹177.61
+130.2%
√(22.5 × EPS × BVPS)
EPS=10.72, BVPS=130.78
Graham Formula
₹482.78
+525.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹374.13
+384.9%
EPS × 34.9x (sector P/E)
EPS=10.72, Sector P/E=34.9x
Peter Lynch (PEG)
₹268.00
+247.3%
EPS × Growth% (PEG = 1 is fair)
EPS=10.72, g=25%
EV/EBITDA
₹105.61
+36.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=420M
Book Value (P/B)
₹372.72
+383.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=130.78, ROE=17.4%, g=6%, r=10%
Reverse DCF
₹77.16
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: 25%
Margin of Safety
₹211.81
+174.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=282.42, 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.