Laxmi Organic Indus Ltd

LXCHEM NSE Commodities Specialty Chemicals
Microcap 250
₹175.56
+2.89%
Delayed · cached 15 min

Fair value analysis

LXCHEM
Laxmi Organic Indus Ltd
CommoditiesSpecialty Chemicals
₹170.63
Close used for this calculation
₹68.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Profitability4/25
Returns2/25
Balance Sheet11/25
Efficiency4/25
Growth0/25
Weak
Quality radar
21Prof.4/25Ret.2/25Eff.4/25B.Sht11/25Growth0/25

Consensus fair value

₹68.66
Above FV
▼ -59.8% against the close used
Model range ₹17.46 – ₹85.51
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₹17.46Fair value₹68.66Bull₹85.51
FairClose
52-week traded range
52W low ₹108.1152W high ₹223.69

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

Valuation summary

Trading above the consensus fair value

Laxmi Organic Indus Ltd closed at ₹170.63, 148.5% above the consensus fair value of ₹68.66 drawn from 7 valuation models.

Financial DNA score 21/100 — Weak. P/E of 38.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹53.60
-68.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹84.17
-50.7%
√(22.5 × EPS × BVPS)
EPS=2.86, BVPS=110.08 · outside Graham range (P/E 38.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₹85.51
-49.9%
EPS × 29.9x (sector P/E)
EPS=2.86, Sector P/E=29.9x
EV/EBITDA
₹68.09
-60.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.49B
Book Value (P/B)
₹17.46
-89.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=110.08, ROE=4.1%, g=3%, r=10%
Reverse DCF
₹170.63
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.9% | Historical: 0%
Margin of Safety
₹55.82
-67.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=74.43, 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.