Shaily Eng Plastics Ltd

SHAILY NSE Industrials Plastic Products - Industrial
Microcap 250
₹3,279.50
-3.07%
Delayed · cached 15 min

Fair value analysis

SHAILY
Shaily Eng Plastics Ltd
IndustrialsPlastic Products - Industrial
₹3,383.20
Close used for this calculation
₹874.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability23/25
Returns10/25
Balance Sheet19/25
Efficiency6/25
Growth12/25
Good
Quality radar
58Prof.23/25Ret.10/25Eff.6/25B.Sht19/25Growth12/25

Consensus fair value

₹874.24
Above FV
▼ -74.2% against the close used
Model range ₹182.53 – ₹1,288.55
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₹182.53Fair value₹874.24Bull₹1,288.55
FairClose
52-week traded range
52W low ₹1,821.6052W high ₹3,457.90

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

Valuation summary

Trading above the consensus fair value

Shaily Eng Plastics Ltd closed at ₹3,383.20, 287.0% above the consensus fair value of ₹874.24 drawn from 8 valuation models.

Financial DNA score 58/100 — Good. P/E of 85.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹182.53
-94.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹373.07
-89.0%
√(22.5 × EPS × BVPS)
EPS=36.97, BVPS=167.32 · outside Graham range (P/E 85.3, P/B 20.2) — asset-light, treat as a rough floor
P/E Fair Value
₹924.25
-72.7%
EPS × 25x (sector P/E)
EPS=36.97, Sector P/E=25x
Peter Lynch (PEG)
₹924.25
-72.7%
EPS × Growth% (PEG = 1 is fair)
EPS=36.97, g=25%
EV/EBITDA
₹1,288.55
-61.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.29B
Book Value (P/B)
₹874.24
-74.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=167.32, ROE=26.9%, g=6%, r=10%
Reverse DCF
₹3,383.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.9% | Historical: 25%
Margin of Safety
₹369.96
-89.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=493.28, 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.

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