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₹334.14Fair value₹1,221.95Bull₹3,602.72
FairClose
52-week traded range
52W low ₹1,583.5052W high ₹2,764.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
N.B.I. Ind. Fin. Co. Ltd closed at ₹2,010.00, 64.5% above the consensus fair value of ₹1,221.95 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 36.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹334.14
-83.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹3,602.72
+79.2%
√(22.5 × EPS × BVPS)
EPS=28.7, BVPS=20100
Graham Formula
₹1,292.53
-35.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹483.60
-75.9%
EPS × 16.85x (sector P/E)
EPS=28.7, Sector P/E=16.85x
Peter Lynch (PEG)
₹717.50
-64.3%
EPS × Growth% (PEG = 1 is fair)
EPS=28.7, g=25%
Book Value (P/B)
₹2,010.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20100, ROE=1%, g=6%, r=10%
Reverse DCF
₹2,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.2% | Historical: 25%
Margin of Safety
₹1,071.19
-46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1428.25, 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.