Pilani Inv & Ind Cor Ltd
₹4,191.60
-1.04%
Delayed · cached 15 min
Fair value analysis
PILANIINVS
Pilani Inv & Ind Cor Ltd
₹4,235.80
Close used for this calculation
₹1,790.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
25/100
Quality radar
Consensus fair value
₹1,790.99
Above FV▼ -57.7% against the close used
Model range ₹108.61 – ₹2,985.14
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₹108.61Fair value₹1,790.99Bull₹2,985.14
FairClose
52-week traded range
52W low ₹4,109.8052W high ₹5,809.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Pilani Inv & Ind Cor Ltd closed at ₹4,235.80, 136.5% above the consensus fair value of ₹1,790.99 drawn from 7 valuation models.
Financial DNA score 25/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹525.73
-87.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹2,985.14
-29.5%
√(22.5 × EPS × BVPS)
EPS=28.05, BVPS=14119.33
P/E Fair Value
₹392.70
-90.7%
EPS × 14x (sector P/E)
EPS=28.05, Sector P/E=14x
EV/EBITDA
₹108.61
-97.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.51B
Book Value (P/B)
₹1,411.93
-66.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14119.33, ROE=1%, g=3%, r=10%
Reverse DCF
₹4,235.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 35% | Historical: 0%
Margin of Safety
₹975.89
-77.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1301.19, 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.