₹34.85
Above FV▼ -74.2% against the close used
Model range ₹10.30 – ₹47.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹10.30Fair value₹34.85Bull₹47.79
FairClose
52-week traded range
52W low ₹46.7552W high ₹134.84
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Nupur Recyclers Limited closed at ₹134.84, 286.9% above the consensus fair value of ₹34.85 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 53.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹27.77
-79.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
₹33.14
-75.4%
√(22.5 × EPS × BVPS)
EPS=2.06, BVPS=23.7 · outside Graham range (P/E 53.6, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₹35.39
-73.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5%, FD=7%
P/E Fair Value
₹47.79
-64.6%
EPS × 23.2x (sector P/E)
EPS=2.06, Sector P/E=23.2x
Peter Lynch (PEG)
₹10.30
-92.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2.06, g=5%
EV/EBITDA
₹33.67
-75.0%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=210M
Book Value (P/B)
₹29.86
-77.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.7, ROE=11.3%, g=5%, r=10%
Reverse DCF
₹134.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.2% | Historical: 5%
Margin of Safety
₹27.02
-80.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.02, 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.