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₹1,206.23Fair value₹2,245.89Bull₹3,202.29
FairClose
52-week traded range
52W low ₹922.6552W high ₹2,031.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nitta Gelatin India Ltd. closed at ₹1,654.40, 26.3% below the consensus fair value of ₹2,245.89 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,582.56
-4.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,206.23
-27.1%
√(22.5 × EPS × BVPS)
EPS=107.1, BVPS=603.8 · outside Graham range (P/E 14.4, P/B 2.7) — asset-light, treat as a rough floor
Graham Formula
₹3,112.79
+88.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.4%, FD=7%
P/E Fair Value
₹3,202.29
+93.6%
EPS × 29.9x (sector P/E)
EPS=107.1, Sector P/E=29.9x
Peter Lynch (PEG)
₹1,220.94
-26.2%
EPS × Growth% (PEG = 1 is fair)
EPS=107.1, g=11.4%
EV/EBITDA
₹2,655.57
+60.5%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=1.53B
Book Value (P/B)
₹2,264.23
+36.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=603.8, ROE=21%, g=6%, r=10%
Reverse DCF
₹1,654.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 11.4%
Margin of Safety
₹1,706.98
+3.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2275.97, 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.