Nupur Recyclers Limited

NRL NSE Commodities Trading - Metals
₹133.06
-1.32%
Delayed · cached 15 min

Fair value analysis

NRL
Nupur Recyclers Limited
CommoditiesTrading - Metals
₹134.84
Close used for this calculation
₹34.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability13/25
Returns5/25
Balance Sheet19/25
Efficiency2/25
Growth3/25
Average
Quality radar
39Prof.13/25Ret.5/25Eff.2/25B.Sht19/25Growth3/25

Consensus fair value

₹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.

Price target range & 52-week position

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.

Valuation summary

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.

All valuation models

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.

Educational data only. Not a recommendation to buy, sell or hold any security.