₹340.28
Above FV▼ -68.9% against the close used
Model range ₹9.39 – ₹558.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹9.39Fair value₹340.28Bull₹558.70
FairClose
52-week traded range
52W low ₹642.0052W high ₹1,136.30
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
The P K Tea Prod Co Ltd closed at ₹1,094.20, 221.6% above the consensus fair value of ₹340.28 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 413.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹312.95
-71.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹191.98
-82.5%
√(22.5 × EPS × BVPS)
EPS=17.44, BVPS=93.92 · outside Graham range (P/E 413, P/B 11.7) — asset-light, treat as a rough floor
Graham Formula
₹558.70
-48.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13%, FD=7%
P/E Fair Value
₹322.64
-70.5%
EPS × 18.5x (sector P/E)
EPS=17.44, Sector P/E=18.5x
Peter Lynch (PEG)
₹226.72
-79.3%
EPS × Growth% (PEG = 1 is fair)
EPS=17.44, g=13%
EV/EBITDA
₹398.89
-63.5%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹9.39
-99.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93.92, ROE=1%, g=6%, r=10%
Reverse DCF
₹1,094.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.6% | Historical: 13%
Margin of Safety
₹259.93
-76.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=346.57, 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.