Kothari Petrochem Ltd

KOTHARIPET NSE Commodities Petrochemicals
₹137.70
-3.85%
Delayed · cached 15 min

Fair value analysis

KOTHARIPET
Kothari Petrochem Ltd
CommoditiesPetrochemicals
₹143.21
Close used for this calculation
₹47.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability17/25
Returns5/25
Balance Sheet19/25
Efficiency6/25
Growth12/25
Average
Quality radar
47Prof.17/25Ret.5/25Eff.6/25B.Sht19/25Growth12/25

Consensus fair value

₹47.90
Above FV
▼ -66.6% against the close used
Model range ₹20.84 – ₹72.96
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₹20.84Fair value₹47.90Bull₹72.96
FairClose
52-week traded range
52W low ₹95.1252W high ₹162.10

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

Valuation summary

Trading above the consensus fair value

Kothari Petrochem Ltd closed at ₹143.21, 199.0% above the consensus fair value of ₹47.90 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 86.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹45.34
-68.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹20.84
-85.4%
√(22.5 × EPS × BVPS)
EPS=1.62, BVPS=11.91 · outside Graham range (P/E 86.1, P/B 12) — asset-light, treat as a rough floor
Graham Formula
₹72.96
-49.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹23.73
-83.4%
EPS × 14.65x (sector P/E)
EPS=1.62, Sector P/E=14.65x
Peter Lynch (PEG)
₹35.80
-75.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.62, g=22.1%
EV/EBITDA
₹53.77
-62.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹24.42
-82.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11.91, ROE=14.2%, g=6%, r=10%
Reverse DCF
₹143.21
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.4% | Historical: 22.1%
Margin of Safety
₹30.54
-78.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40.72, 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.