₹36.24
Above FV▼ -54.8% against the close used
Model range ₹2.06 – ₹48.76
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹2.06Fair value₹36.24Bull₹48.76
FairClose
52-week traded range
52W low ₹67.2552W high ₹101.45
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Pashupati Cotspin Limited closed at ₹80.24, 121.4% above the consensus fair value of ₹36.24 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 81.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹48.76
-39.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹15.18
-81.1%
√(22.5 × EPS × BVPS)
EPS=0.66, BVPS=15.52 · outside Graham range (P/E 81.4, P/B 5.2) — asset-light, treat as a rough floor
Graham Formula
₹29.72
-63.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹10.03
-87.5%
EPS × 15.2x (sector P/E)
EPS=0.66, Sector P/E=15.2x
Peter Lynch (PEG)
₹16.50
-79.4%
EPS × Growth% (PEG = 1 is fair)
EPS=0.66, g=25%
EV/EBITDA
₹33.44
-58.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=350M
Book Value (P/B)
₹2.06
-97.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.52, ROE=6.5%, g=6%, r=10%
Reverse DCF
₹80.24
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 31.9% | Historical: 25%
Margin of Safety
₹19.44
-75.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.92, 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.