Ishan International Ltd
₹2.25
-4.26%
Delayed · cached 15 min
Fair value analysis
ISHAN
Ishan International Ltd
₹0.50
Close used for this calculation
₹0.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
₹0.72
Below FV▲ +44.0% against the close used
Model range ₹0.35 – ₹1.05
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₹0.35Fair value₹0.72Bull₹1.05
FairClose
52-week traded range
52W low ₹0.4552W high ₹0.95
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Ishan International Ltd closed at ₹0.50, 30.6% below the consensus fair value of ₹0.72 drawn from 5 valuation models.
Financial DNA score 31/100 — Weak. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹0.56
+12.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹1.05
+109.4%
EPS × 34.9x (sector P/E)
EPS=0.03, Sector P/E=34.9x
Book Value (P/B)
₹0.35
-29.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1.47, ROE=2.4%, g=3%, r=10%
Reverse DCF
₹0.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 0%
Margin of Safety
₹0.60
+20.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=0.81, 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.