₹1,650.23
Near FV▼ -9.0% against the close used
Model range ₹686.79 – ₹2,945.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹686.79Fair value₹1,650.23Bull₹2,945.34
FairClose
52-week traded range
52W low ₹1,098.2052W high ₹2,101.20
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Lloyds Metals N Energy L closed at ₹1,814.30, 9.9% above the consensus fair value of ₹1,650.23 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 21.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹1,298.13
-28.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹686.79
-62.1%
√(22.5 × EPS × BVPS)
EPS=65.4, BVPS=320.55 · outside Graham range (P/E 21.3, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₹2,945.34
+62.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,723.29
-5.0%
EPS × 26.35x (sector P/E)
EPS=65.4, Sector P/E=26.35x
Peter Lynch (PEG)
₹1,635.00
-9.9%
EPS × Growth% (PEG = 1 is fair)
EPS=65.4, g=25%
EV/EBITDA
₹1,825.03
+0.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=68.12B
Book Value (P/B)
₹2,452.19
+35.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=320.55, ROE=36.6%, g=6%, r=10%
Reverse DCF
₹1,814.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: 25%
Margin of Safety
₹1,247.54
-31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1663.39, 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.