₹123.17
Below FV▲ +82.4% against the close used
Model range ₹42.74 – ₹275.62
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹42.74Fair value₹123.17Bull₹275.62
FairClose
52-week traded range
52W low ₹54.1452W high ₹104.29
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Jai Balaji Industries Ltd closed at ₹67.53, 45.2% below the consensus fair value of ₹123.17 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 20.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹121.48
+79.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹42.74
-36.7%
√(22.5 × EPS × BVPS)
EPS=6.12, BVPS=13.27 · outside Graham range (P/E 20.3, P/B 5.1) — asset-light, treat as a rough floor
Graham Formula
₹275.62
+308.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹108.32
+60.4%
EPS × 17.7x (sector P/E)
EPS=6.12, Sector P/E=17.7x
Peter Lynch (PEG)
₹153.00
+126.6%
EPS × Growth% (PEG = 1 is fair)
EPS=6.12, g=25%
EV/EBITDA
₹191.57
+183.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.61B
Book Value (P/B)
₹81.92
+21.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.27, ROE=30.7%, g=6%, r=10%
Reverse DCF
₹67.53
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 25%
Margin of Safety
₹102.78
+52.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=137.04, 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.