₹28.00
Above FV▼ -67.2% against the close used
Model range ₹8.58 – ₹38.65
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹8.58Fair value₹28.00Bull₹38.65
FairClose
52-week traded range
52W low ₹49.7052W high ₹352.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Polysil Irrigation Syst L closed at ₹85.40, 205.0% above the consensus fair value of ₹28.00 drawn from 9 valuation models.
Financial DNA score 25/100 — Weak. P/E of 50.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹24.81
-70.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹31.37
-63.3%
√(22.5 × EPS × BVPS)
EPS=1.25, BVPS=35 · outside Graham range (P/E 50.2, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹38.65
-54.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.4%, FD=7%
P/E Fair Value
₹31.25
-63.4%
EPS × 25x (sector P/E)
EPS=1.25, Sector P/E=25x
Peter Lynch (PEG)
₹15.50
-81.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.25, g=12.4%
EV/EBITDA
₹24.71
-71.1%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹8.58
-90.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=35, ROE=7%, g=6%, r=10%
Reverse DCF
₹85.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.8% | Historical: 12.4%
Margin of Safety
₹23.64
-72.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31.52, 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.