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₹24.34Fair value₹838.28Bull₹2,145.75
FairClose
52-week traded range
52W low ₹747.8052W high ₹1,229.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Polyplex Corporation Ltd closed at ₹1,125.30, 34.2% above the consensus fair value of ₹838.28 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 22.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹617.97
-45.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
₹1,229.11
+9.2%
√(22.5 × EPS × BVPS)
EPS=14.32, BVPS=4688.75
Graham Formula
₹158.24
-85.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.7%, FD=7%
P/E Fair Value
₹267.78
-76.2%
EPS × 18.7x (sector P/E)
EPS=14.32, Sector P/E=18.7x
Peter Lynch (PEG)
₹24.34
-97.8%
EPS × Growth% (PEG = 1 is fair)
EPS=14.32, g=1.7%
EV/EBITDA
₹2,145.75
+90.7%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=7.12B
Book Value (P/B)
₹468.87
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4688.75, ROE=1%, g=3%, r=10%
Reverse DCF
₹1,125.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.8% | Historical: 1.7%
Margin of Safety
₹426.21
-62.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=568.28, 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.