Laxmi Goldorna House Ltd

LGHL NSE Consumer Discretionary Gems, Jewellery And Watches
₹183.99
-2.90%
Delayed · cached 15 min

Fair value analysis

LGHL
Laxmi Goldorna House Ltd
Consumer DiscretionaryGems, Jewellery And Watches
₹189.49
Close used for this calculation
₹46.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Profitability17/25
Returns6/25
Balance Sheet3/25
Efficiency2/25
Growth6/25
Weak
Quality radar
28Prof.17/25Ret.6/25Eff.2/25B.Sht3/25Growth6/25

Consensus fair value

₹46.49
Above FV
▼ -75.5% against the close used
Model range ₹24.48 – ₹62.11
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₹24.48Fair value₹46.49Bull₹62.11
FairClose
52-week traded range
52W low ₹172.2352W high ₹393.96

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

Valuation summary

Trading above the consensus fair value

Laxmi Goldorna House Ltd closed at ₹189.49, 307.6% above the consensus fair value of ₹46.49 drawn from 9 valuation models.

Financial DNA score 28/100 — Weak. P/E of 78.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹41.88
-77.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹26.59
-86.0%
√(22.5 × EPS × BVPS)
EPS=2.11, BVPS=14.9 · outside Graham range (P/E 78.4, P/B 12.7) — asset-light, treat as a rough floor
Graham Formula
₹62.11
-67.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.6%, FD=7%
P/E Fair Value
₹41.46
-78.1%
EPS × 19.65x (sector P/E)
EPS=2.11, Sector P/E=19.65x
Peter Lynch (PEG)
₹24.48
-87.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.11, g=11.6%
EV/EBITDA
₹53.72
-71.6%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹48.79
-74.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.9, ROE=19.1%, g=6%, r=10%
Reverse DCF
₹189.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.6% | Historical: 11.6%
Margin of Safety
₹32.26
-83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.01, 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.