Salona Cotspin Ltd.

SALONA NSE Consumer Discretionary Other Textile Products
₹260.05
-1.03%
Delayed · cached 15 min

Fair value analysis

SALONA
Salona Cotspin Ltd.
Consumer Discretionary›Other Textile Products
₹262.75
Close used for this calculation
₹188.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability4/25
Returns10/25
Balance Sheet6/25
Efficiency2/25
Growth0/25
Weak
Quality radar
22Prof.4/25Ret.10/25Eff.2/25B.Sht6/25Growth0/25

Consensus fair value

₹188.55
Above FV
▼ -28.2% against the close used
Model range ₹34.32 – ₹479.47
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₹34.32Fair value₹188.55Bull₹479.47
FairClose
52-week traded range
52W low ₹227.0552W high ₹304.10

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Salona Cotspin Ltd. closed at ₹262.75, 39.4% above the consensus fair value of ₹188.55 drawn from 7 valuation models.

Financial DNA score 22/100 — Weak. P/E of 59.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹55.48
-78.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹125.56
-52.2%
√(22.5 × EPS × BVPS)
EPS=2.96, BVPS=236.71 · outside Graham range (P/E 59.8, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
₹44.99
-82.9%
EPS × 15.2x (sector P/E)
EPS=2.96, Sector P/E=15.2x
EV/EBITDA
₹479.47
+82.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=440M
Book Value (P/B)
₹34.32
-86.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=236.71, ROE=1.5%, g=3%, r=10%
Reverse DCF
₹262.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.5% | Historical: 0%
Margin of Safety
₹56.51
-78.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.34, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.