Nirlon Ltd

NIRLON NSE Services Diversified Commercial Services
₹607.50
-2.02%
Delayed · cached 15 min

Fair value analysis

NIRLON
Nirlon Ltd
ServicesDiversified Commercial Services
₹620.05
Close used for this calculation
₹888.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability25/25
Returns18/25
Balance Sheet9/25
Efficiency20/25
Growth25/25
Strong
Quality radar
72Prof.25/25Ret.18/25Eff.20/25B.Sht9/25Growth25/25

Consensus fair value

₹888.24
Below FV
▲ +43.3% against the close used
Model range ₹217.71 – ₹1,654.05
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₹217.71Fair value₹888.24Bull₹1,654.05
FairClose
52-week traded range
52W low ₹545.3852W high ₹649.80

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

Valuation summary

Trading below the consensus fair value

Nirlon Ltd closed at ₹620.05, 30.2% below the consensus fair value of ₹888.24 drawn from 8 valuation models.

Financial DNA score 72/100 — Strong. P/E of 15.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹975.60
+57.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹217.71
-64.9%
√(22.5 × EPS × BVPS)
EPS=38.39, BVPS=54.87 · outside Graham range (P/E 15.3, P/B 11.3) — asset-light, treat as a rough floor
P/E Fair Value
₹583.53
-5.9%
EPS × 15.2x (sector P/E)
EPS=38.39, Sector P/E=15.2x
Peter Lynch (PEG)
₹959.75
+54.8%
EPS × Growth% (PEG = 1 is fair)
EPS=38.39, g=25%
EV/EBITDA
₹1,046.33
+68.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.77B
Dividend Discount (DDM)
₹1,654.05
+166.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.63, r=10%, g=8%
Reverse DCF
₹620.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 25%
Margin of Safety
₹444.21
-28.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=592.28, 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.