₹168.55
Near FV▼ -11.8% against the close used
Model range ₹54.68 – ₹263.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹54.68Fair value₹168.55Bull₹263.90
FairClose
52-week traded range
52W low ₹159.0752W high ₹256.85
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Kansai Nerolac Paints Ltd closed at ₹191.11, 13.4% above the consensus fair value of ₹168.55 drawn from 10 valuation models.
Financial DNA score 50/100 — Good. P/E of 23.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹155.61
-18.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.5%, r=10%, tg=3%, n=10yr
Graham Number
₹122.76
-35.8%
√(22.5 × EPS × BVPS)
EPS=7.29, BVPS=91.88 · outside Graham range (P/E 23.7, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹159.08
-16.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.5%, FD=7%
P/E Fair Value
₹263.90
+38.1%
EPS × 36.2x (sector P/E)
EPS=7.29, Sector P/E=36.2x
Peter Lynch (PEG)
₹54.68
-71.4%
EPS × Growth% (PEG = 1 is fair)
EPS=7.29, g=7.5%
EV/EBITDA
₹203.44
+6.5%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=12.03B
Dividend Discount (DDM)
₹109.30
-42.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.54, r=10%, g=7.5%
Book Value (P/B)
₹64.78
-66.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.88, ROE=8.8%, g=6%, r=10%
Reverse DCF
₹191.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: 7.5%
Margin of Safety
₹131.50
-31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=175.34, 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.