₹41.31
Above FV▼ -56.8% against the close used
Model range ₹2.39 – ₹59.51
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹2.39Fair value₹41.31Bull₹59.51
FairClose
52-week traded range
52W low ₹50.2552W high ₹97.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Pentagon Rubber Limited closed at ₹95.60, 131.4% above the consensus fair value of ₹41.31 drawn from 9 valuation models.
Financial DNA score 25/100 — Weak. P/E of 39.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹29.92
-68.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹49.13
-48.6%
√(22.5 × EPS × BVPS)
EPS=2.39, BVPS=44.88 · outside Graham range (P/E 39, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹23.30
-75.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹59.51
-37.7%
EPS × 24.9x (sector P/E)
EPS=2.39, Sector P/E=24.9x
Peter Lynch (PEG)
₹2.39
-97.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2.39, g=1%
EV/EBITDA
₹42.49
-55.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹16.67
-82.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44.88, ROE=5.6%, g=3%, r=10%
Reverse DCF
₹95.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.5% | Historical: 1%
Margin of Safety
₹30.35
-68.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40.47, 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.