Paragon Fine S.C. Ltd.
₹136.00
+3.58%
Delayed · cached 15 min
Fair value analysis
PARAGON
Paragon Fine S.C. Ltd.
₹57.60
Close used for this calculation
₹75.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Quality radar
Consensus fair value
₹75.80
Below FV▲ +31.6% against the close used
Model range ₹51.06 – ₹86.78
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₹51.06Fair value₹75.80Bull₹86.78
FairClose
52-week traded range
52W low ₹35.6052W high ₹61.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Paragon Fine S.C. Ltd. closed at ₹57.60, 24.0% below the consensus fair value of ₹75.80 drawn from 7 valuation models.
Financial DNA score 53/100 — Good. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹86.78
+50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹74.89
+30.0%
√(22.5 × EPS × BVPS)
EPS=4.63, BVPS=53.83
P/E Fair Value
₹75.01
+30.2%
EPS × 16.2x (sector P/E)
EPS=4.63, Sector P/E=16.2x
EV/EBITDA
₹76.25
+32.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=140M
Book Value (P/B)
₹51.06
-11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.83, ROE=9.6%, g=3%, r=10%
Reverse DCF
₹57.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 0%
Margin of Safety
₹59.17
+2.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=78.89, 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.