₹371.10
Above FV▼ -28.1% against the close used
Model range ₹185.86 – ₹523.86
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹185.86Fair value₹371.10Bull₹523.86
FairClose
52-week traded range
52W low ₹216.2052W high ₹515.95
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Nrb Bearing Limited closed at ₹515.95, 39.0% above the consensus fair value of ₹371.10 drawn from 10 valuation models.
Financial DNA score 55/100 — Good. P/E of 33.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹279.23
-45.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹185.86
-64.0%
√(22.5 × EPS × BVPS)
EPS=14.73, BVPS=104.23 · outside Graham range (P/E 33.4, P/B 5) — asset-light, treat as a rough floor
Graham Formula
₹523.86
+1.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.9%, FD=7%
P/E Fair Value
₹477.99
-7.4%
EPS × 32.45x (sector P/E)
EPS=14.73, Sector P/E=32.45x
Peter Lynch (PEG)
₹219.48
-57.5%
EPS × Growth% (PEG = 1 is fair)
EPS=14.73, g=14.9%
EV/EBITDA
₹505.71
-2.0%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=2.89B
Dividend Discount (DDM)
₹429.06
-16.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.95, r=10%, g=8%
Book Value (P/B)
₹250.16
-51.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=104.23, ROE=15.6%, g=6%, r=10%
Reverse DCF
₹515.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 14.9%
Margin of Safety
₹275.05
-46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=366.74, 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.