₹15.20
Above FV▼ -60.5% against the close used
Model range ₹6.41 – ₹29.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹6.41Fair value₹15.20Bull₹29.90
FairClose
52-week traded range
52W low ₹34.9252W high ₹52.94
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Shipping Corp Of Ila Ltd closed at ₹38.46, 153.0% above the consensus fair value of ₹15.20 drawn from 7 valuation models.
Financial DNA score 18/100 — Weak. P/E of 62.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹11.62
-69.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹29.90
-22.2%
√(22.5 × EPS × BVPS)
EPS=0.62, BVPS=64.1 · outside Graham range (P/E 62.3, P/B 0.6) — asset-light, treat as a rough floor
P/E Fair Value
₹15.38
-60.0%
EPS × 24.8x (sector P/E)
EPS=0.62, Sector P/E=24.8x
Dividend Discount (DDM)
₹7.06
-81.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.55, r=10%, g=2%
Book Value (P/B)
₹6.41
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=64.1, ROE=1%, g=3%, r=10%
Reverse DCF
₹38.46
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.5% | Historical: 0%
Margin of Safety
₹14.22
-63.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.97, 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.