₹223.25
Above FV▼ -68.4% against the close used
Model range ₹60.49 – ₹348.23
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹60.49Fair value₹223.25Bull₹348.23
FairClose
52-week traded range
52W low ₹471.5552W high ₹734.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Parin Enterprises Limited closed at ₹705.70, 216.1% above the consensus fair value of ₹223.25 drawn from 9 valuation models.
Financial DNA score 28/100 — Weak. P/E of 117.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹112.35
-84.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹95.76
-86.4%
√(22.5 × EPS × BVPS)
EPS=5.66, BVPS=72.01 · outside Graham range (P/E 117, P/B 9.8) — asset-light, treat as a rough floor
Graham Formula
₹254.90
-63.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹148.29
-79.0%
EPS × 26.2x (sector P/E)
EPS=5.66, Sector P/E=26.2x
Peter Lynch (PEG)
₹141.50
-79.9%
EPS × Growth% (PEG = 1 is fair)
EPS=5.66, g=25%
EV/EBITDA
₹348.23
-50.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=260M
Book Value (P/B)
₹60.49
-91.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=72.01, ROE=9.4%, g=6%, r=10%
Reverse DCF
₹705.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 32.3% | Historical: 25%
Margin of Safety
₹114.62
-83.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=152.83, 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.