₹348.69
Below FV▲ +176.6% against the close used
Model range ₹156.25 – ₹740.39
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹156.25Fair value₹348.69Bull₹740.39
FairClose
52-week traded range
52W low ₹122.8952W high ₹234.83
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Orient Cement Ltd. closed at ₹126.06, 63.8% below the consensus fair value of ₹348.69 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹326.32
+158.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹156.25
+23.9%
√(22.5 × EPS × BVPS)
EPS=16.44, BVPS=66 · outside Graham range (P/E 12.1, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹740.39
+487.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹466.90
+270.4%
EPS × 28.4x (sector P/E)
EPS=16.44, Sector P/E=28.4x
Peter Lynch (PEG)
₹411.00
+226.0%
EPS × Growth% (PEG = 1 is fair)
EPS=16.44, g=25%
EV/EBITDA
₹679.84
+439.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.77B
Book Value (P/B)
₹186.45
+47.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66, ROE=17.3%, g=6%, r=10%
Reverse DCF
₹126.06
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.1% | Historical: 25%
Margin of Safety
₹316.85
+151.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=422.47, 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.