₹183.14
Below FV▲ +34.9% against the close used
Model range ₹108.36 – ₹231.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹108.36Fair value₹183.14Bull₹231.40
FairClose
52-week traded range
52W low ₹125.3652W high ₹235.84
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
India Pesticides Limited closed at ₹135.74, 25.9% below the consensus fair value of ₹183.14 drawn from 7 valuation models.
Financial DNA score 46/100 — Average. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹194.92
+43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹136.69
+0.7%
√(22.5 × EPS × BVPS)
EPS=10.4, BVPS=79.85 · outside Graham range (P/E 14.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
₹231.40
+70.5%
EPS × 22.25x (sector P/E)
EPS=10.4, Sector P/E=22.25x
EV/EBITDA
₹162.18
+19.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.95B
Book Value (P/B)
₹108.36
-20.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79.85, ROE=12.5%, g=3%, r=10%
Reverse DCF
₹135.74
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 0%
Margin of Safety
₹140.75
+3.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=187.67, 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.