₹409.45
Near FV▼ -0.6% against the close used
Model range ₹81.12 – ₹618.07
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹81.12Fair value₹409.45Bull₹618.07
FairClose
52-week traded range
52W low ₹252.3552W high ₹420.10
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Orient Bell Limited closed at ₹412.00, 0.6% above the consensus fair value of ₹409.45 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 26.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹595.00
+44.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹278.49
-32.4%
√(22.5 × EPS × BVPS)
EPS=8.45, BVPS=407.92 · outside Graham range (P/E 26.8, P/B 1) — asset-light, treat as a rough floor
Graham Formula
₹217.35
-47.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.6%, FD=7%
P/E Fair Value
₹254.35
-38.3%
EPS × 30.1x (sector P/E)
EPS=8.45, Sector P/E=30.1x
Peter Lynch (PEG)
₹81.12
-80.3%
EPS × Growth% (PEG = 1 is fair)
EPS=8.45, g=9.6%
EV/EBITDA
₹618.07
+50.0%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=620M
Book Value (P/B)
₹168.88
-59.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=407.92, ROE=4.1%, g=6%, r=10%
Reverse DCF
₹412.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.2% | Historical: 9.6%
Margin of Safety
₹252.22
-38.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=336.3, 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.