₹306.74
Below FV▲ +58.0% against the close used
Model range ₹81.24 – ₹422.19
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹81.24Fair value₹306.74Bull₹422.19
FairClose
52-week traded range
52W low ₹121.5752W high ₹204.51
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Plastiblends India Ltd closed at ₹194.15, 36.7% below the consensus fair value of ₹306.74 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹280.27
+44.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹254.81
+31.2%
√(22.5 × EPS × BVPS)
EPS=14.12, BVPS=204.37
Graham Formula
₹399.90
+106.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11%, FD=7%
P/E Fair Value
₹422.19
+117.5%
EPS × 29.9x (sector P/E)
EPS=14.12, Sector P/E=29.9x
Peter Lynch (PEG)
₹155.32
-20.0%
EPS × Growth% (PEG = 1 is fair)
EPS=14.12, g=11%
EV/EBITDA
₹399.93
+106.0%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=680M
Dividend Discount (DDM)
₹163.55
-15.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.03, r=10%, g=8%
Book Value (P/B)
₹81.24
-58.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=204.37, ROE=7.6%, g=6%, r=10%
Reverse DCF
₹194.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 11%
Margin of Safety
₹254.47
+31.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=339.29, 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.