₹203.06
Above FV▼ -62.5% against the close used
Model range ₹19.40 – ₹310.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹19.40Fair value₹203.06Bull₹310.30
FairClose
52-week traded range
52W low ₹440.6552W high ₹630.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Pg Electroplast Ltd closed at ₹542.00, 166.9% above the consensus fair value of ₹203.06 drawn from 9 valuation models.
Financial DNA score 36/100 — Average. P/E of 75.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹136.76
-74.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹131.08
-75.8%
√(22.5 × EPS × BVPS)
EPS=6.89, BVPS=110.84 · outside Graham range (P/E 75.9, P/B 4.9) — asset-light, treat as a rough floor
Graham Formula
₹310.30
-42.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹239.77
-55.8%
EPS × 34.8x (sector P/E)
EPS=6.89, Sector P/E=34.8x
Peter Lynch (PEG)
₹172.25
-68.2%
EPS × Growth% (PEG = 1 is fair)
EPS=6.89, g=25%
EV/EBITDA
₹275.82
-49.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.75B
Book Value (P/B)
₹19.40
-96.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=110.84, ROE=6.7%, g=6%, r=10%
Reverse DCF
₹542.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.8% | Historical: 25%
Margin of Safety
₹153.36
-71.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=204.48, 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.