Jsw Dulux Limited
Nifty 500
Smallcap 250
₹3,155.10
-0.77%
Delayed · cached 15 min
Fair value analysis
JSWDULUX
Jsw Dulux Limited
₹3,179.70
Close used for this calculation
₹6,014.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
₹6,014.47
Below FV▲ +89.2% against the close used
Model range ₹345.62 – ₹19,519.38
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₹345.62Fair value₹6,014.47Bull₹19,519.38
FairClose
52-week traded range
52W low ₹2,714.5052W high ₹3,633.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Jsw Dulux Limited closed at ₹3,179.70, 47.1% below the consensus fair value of ₹6,014.47 drawn from 10 valuation models.
Financial DNA score 57/100 — Good. P/E of 37.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹8,602.96
+170.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,014.47
-68.1%
√(22.5 × EPS × BVPS)
EPS=433.42, BVPS=105.53 · outside Graham range (P/E 37.4, P/B 30.1) — asset-light, treat as a rough floor
Graham Formula
₹19,519.38
+513.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹15,689.80
+393.4%
EPS × 36.2x (sector P/E)
EPS=433.42, Sector P/E=36.2x
Peter Lynch (PEG)
₹10,835.50
+240.8%
EPS × Growth% (PEG = 1 is fair)
EPS=433.42, g=25%
EV/EBITDA
₹2,308.87
-27.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.84B
Dividend Discount (DDM)
₹2,712.92
-14.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.24, r=10%, g=8%
Book Value (P/B)
₹345.62
-89.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=105.53, ROE=19.1%, g=6%, r=10%
Reverse DCF
₹3,179.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.7% | Historical: 25%
Margin of Safety
₹8,404.99
+164.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11206.65, 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.