₹220.12
Above FV▼ -21.7% against the close used
Model range ₹19.44 – ₹391.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹19.44Fair value₹220.12Bull₹391.94
FairClose
52-week traded range
52W low ₹176.0652W high ₹376.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Irm Energy Limited closed at ₹281.25, 27.8% above the consensus fair value of ₹220.12 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 15.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹167.02
-40.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.5%, r=10%, tg=3%, n=10yr
Graham Number
₹312.46
+11.1%
√(22.5 × EPS × BVPS)
EPS=12.96, BVPS=334.82
Graham Formula
₹138.39
-50.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.5%, FD=7%
P/E Fair Value
₹202.82
-27.9%
EPS × 15.65x (sector P/E)
EPS=12.96, Sector P/E=15.65x
Peter Lynch (PEG)
₹19.44
-93.1%
EPS × Growth% (PEG = 1 is fair)
EPS=12.96, g=1.5%
EV/EBITDA
₹391.94
+39.4%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=1.56B
Book Value (P/B)
₹119.10
-57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=334.82, ROE=5.5%, g=3%, r=10%
Reverse DCF
₹281.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.3% | Historical: 1.5%
Margin of Safety
₹153.88
-45.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=205.17, 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.