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₹9.19Fair value₹37.04Bull₹58.75
FairClose
52-week traded range
52W low ₹33.4052W high ₹35.23
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Indian Wood Products Co L closed at ₹34.27, 7.5% below the consensus fair value of ₹37.04 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 37.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹58.75
+71.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹34.13
-0.4%
√(22.5 × EPS × BVPS)
EPS=0.71, BVPS=72.91
Graham Formula
₹31.98
-6.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹26.41
-22.9%
EPS × 37.2x (sector P/E)
EPS=0.71, Sector P/E=37.2x
Peter Lynch (PEG)
₹17.75
-48.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.71, g=25%
EV/EBITDA
₹42.68
+24.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=190M
Book Value (P/B)
₹9.19
-73.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=72.91, ROE=1.3%, g=6%, r=10%
Reverse DCF
₹34.27
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 25%
Margin of Safety
₹28.36
-17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37.82, 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.