₹659.50
Near FV▼ -1.9% against the close used
Model range ₹293.00 – ₹1,135.35
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹293.00Fair value₹659.50Bull₹1,135.35
FairClose
52-week traded range
52W low ₹401.0552W high ₹987.35
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Sejal Glass Limited closed at ₹672.00, 1.9% above the consensus fair value of ₹659.50 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 23.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹500.39
-25.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹293.00
-56.4%
√(22.5 × EPS × BVPS)
EPS=25.21, BVPS=151.35 · outside Graham range (P/E 23.4, P/B 4.4) — asset-light, treat as a rough floor
Graham Formula
₹1,135.35
+69.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹494.12
-26.5%
EPS × 19.6x (sector P/E)
EPS=25.21, Sector P/E=19.6x
Peter Lynch (PEG)
₹630.25
-6.2%
EPS × Growth% (PEG = 1 is fair)
EPS=25.21, g=25%
EV/EBITDA
₹1,079.58
+60.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=770M
Book Value (P/B)
₹949.73
+41.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=151.35, ROE=31.1%, g=6%, r=10%
Reverse DCF
₹672.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 25%
Margin of Safety
₹454.29
-32.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=605.71, 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.