Lexus Granito (India) Ltd
₹13.59
+1.04%
Delayed · cached 15 min
Fair value analysis
LEXUS
Lexus Granito (India) Ltd
₹13.45
Close used for this calculation
₹18.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Quality radar
Consensus fair value
₹18.60
Below FV▲ +38.3% against the close used
Model range ₹1.92 – ₹27.01
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₹1.92Fair value₹18.60Bull₹27.01
FairClose
52-week traded range
52W low ₹12.7552W high ₹38.31
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Lexus Granito (India) Ltd closed at ₹13.45, 27.7% below the consensus fair value of ₹18.60 drawn from 6 valuation models.
Financial DNA score 29/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹27.01
+100.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹13.10
-2.6%
EPS × 26.2x (sector P/E)
EPS=0.5, Sector P/E=26.2x
EV/EBITDA
₹1.92
-85.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹7.79
-42.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8.79, ROE=9.2%, g=3%, r=10%
Reverse DCF
₹13.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: 0%
Margin of Safety
₹15.04
+11.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20.06, 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.