₹667.39
Near FV▼ -12.4% against the close used
Model range ₹183.23 – ₹1,363.37
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹183.23Fair value₹667.39Bull₹1,363.37
FairClose
52-week traded range
52W low ₹661.9052W high ₹865.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Jindal Stainless Limited closed at ₹762.15, 14.2% above the consensus fair value of ₹667.39 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹183.23
-76.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹466.70
-38.8%
√(22.5 × EPS × BVPS)
EPS=38.74, BVPS=249.89 · outside Graham range (P/E 18.9, P/B 3.1) — asset-light, treat as a rough floor
Graham Formula
₹1,363.37
+78.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.7%, FD=7%
P/E Fair Value
₹685.70
-10.0%
EPS × 17.7x (sector P/E)
EPS=38.74, Sector P/E=17.7x
Peter Lynch (PEG)
₹569.48
-25.3%
EPS × Growth% (PEG = 1 is fair)
EPS=38.74, g=14.7%
EV/EBITDA
₹1,296.58
+70.1%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=65.42B
Book Value (P/B)
₹730.91
-4.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=249.89, ROE=17.7%, g=6%, r=10%
Reverse DCF
₹762.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 14.7%
Margin of Safety
₹506.06
-33.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=674.75, 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.