₹87.22
Below FV▲ +57.9% against the close used
Model range ₹4.57 – ₹123.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹4.57Fair value₹87.22Bull₹123.97
FairClose
52-week traded range
52W low ₹24.3552W high ₹74.06
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Sicagen India Limited closed at ₹55.24, 36.7% below the consensus fair value of ₹87.22 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹123.97
+124.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹123.90
+124.3%
√(22.5 × EPS × BVPS)
EPS=4.57, BVPS=149.3
Graham Formula
₹44.56
-19.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹85.00
+53.9%
EPS × 18.6x (sector P/E)
EPS=4.57, Sector P/E=18.6x
Peter Lynch (PEG)
₹4.57
-91.7%
EPS × Growth% (PEG = 1 is fair)
EPS=4.57, g=1%
EV/EBITDA
₹98.10
+77.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=510M
Dividend Discount (DDM)
₹13.17
-76.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.03, r=10%, g=2%
Book Value (P/B)
₹17.28
-68.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=149.3, ROE=3.8%, g=3%, r=10%
Reverse DCF
₹55.24
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 1%
Margin of Safety
₹70.77
+28.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=94.36, 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.