₹53.27
Above FV▼ -32.5% against the close used
Model range ₹1.37 – ₹108.05
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹1.37Fair value₹53.27Bull₹108.05
FairClose
52-week traded range
52W low ₹71.2952W high ₹116.87
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Kokuyo Camlin Limited closed at ₹78.94, 48.2% above the consensus fair value of ₹53.27 drawn from 9 valuation models.
Financial DNA score 34/100 — Weak. P/E of 51.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹30.17
-61.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹29.23
-63.0%
√(22.5 × EPS × BVPS)
EPS=1.52, BVPS=24.98 · outside Graham range (P/E 51.6, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹68.45
-13.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹52.97
-32.9%
EPS × 34.85x (sector P/E)
EPS=1.52, Sector P/E=34.85x
Peter Lynch (PEG)
₹38.00
-51.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.52, g=25%
EV/EBITDA
₹108.05
+36.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=690M
Book Value (P/B)
₹1.37
-98.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.98, ROE=6.2%, g=6%, r=10%
Reverse DCF
₹78.94
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20% | Historical: 25%
Margin of Safety
₹33.90
-57.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45.21, 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.