Kanpur Plastipack Limited

KANPRPLA NSE Industrials Packaging
₹264.60
+5.13%
Delayed · cached 15 min

Fair value analysis

KANPRPLA
Kanpur Plastipack Limited
IndustrialsPackaging
₹251.70
Close used for this calculation
₹446.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability19/25
Returns14/25
Balance Sheet17/25
Efficiency17/25
Growth20/25
Strong
Quality radar
67Prof.19/25Ret.14/25Eff.17/25B.Sht17/25Growth20/25

Consensus fair value

₹446.59
Below FV
▲ +77.4% against the close used
Model range ₹208.07 – ₹726.43
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₹208.07Fair value₹446.59Bull₹726.43
FairClose
52-week traded range
52W low ₹156.7752W high ₹277.19

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Kanpur Plastipack Limited closed at ₹251.70, 43.6% below the consensus fair value of ₹446.59 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 14.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹614.89
+144.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹208.07
-17.3%
√(22.5 × EPS × BVPS)
EPS=16.13, BVPS=119.29 · outside Graham range (P/E 14.4, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹726.43
+188.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹301.63
+19.8%
EPS × 18.7x (sector P/E)
EPS=16.13, Sector P/E=18.7x
Peter Lynch (PEG)
₹403.25
+60.2%
EPS × Growth% (PEG = 1 is fair)
EPS=16.13, g=25%
EV/EBITDA
₹493.33
+96.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=770M
Book Value (P/B)
₹265.42
+5.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=119.29, ROE=14.9%, g=6%, r=10%
Reverse DCF
₹251.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 25%
Margin of Safety
₹347.07
+37.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=462.76, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.