₹472.55
Above FV▼ -29.1% against the close used
Model range ₹199.53 – ₹799.77
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹199.53Fair value₹472.55Bull₹799.77
FairClose
52-week traded range
52W low ₹541.3052W high ₹763.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Jubilant Ingrevia Limited closed at ₹666.60, 41.1% above the consensus fair value of ₹472.55 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 33.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹296.50
-55.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹298.37
-55.2%
√(22.5 × EPS × BVPS)
EPS=17.45, BVPS=226.73 · outside Graham range (P/E 33, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹785.87
+17.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹521.76
-21.7%
EPS × 29.9x (sector P/E)
EPS=17.45, Sector P/E=29.9x
Peter Lynch (PEG)
₹436.25
-34.6%
EPS × Growth% (PEG = 1 is fair)
EPS=17.45, g=25%
EV/EBITDA
₹799.77
+20.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.43B
Book Value (P/B)
₹199.53
-70.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=226.73, ROE=9.5%, g=6%, r=10%
Reverse DCF
₹666.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 25%
Margin of Safety
₹356.72
-46.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=475.63, 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.