₹258.25
Near FV▼ -3.5% against the close used
Model range ₹95.81 – ₹313.05
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹95.81Fair value₹258.25Bull₹313.05
FairClose
52-week traded range
52W low ₹79.0052W high ₹296.55
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Silkflex Polymers India L closed at ₹267.70, 3.7% above the consensus fair value of ₹258.25 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 26.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹207.82
-22.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹95.81
-64.2%
√(22.5 × EPS × BVPS)
EPS=10.47, BVPS=38.97 · outside Graham range (P/E 26.9, P/B 6.9) — asset-light, treat as a rough floor
P/E Fair Value
₹313.05
+16.9%
EPS × 29.9x (sector P/E)
EPS=10.47, Sector P/E=29.9x
Peter Lynch (PEG)
₹261.75
-2.2%
EPS × Growth% (PEG = 1 is fair)
EPS=10.47, g=25%
EV/EBITDA
₹303.83
+13.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=240M
Book Value (P/B)
₹226.01
-15.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.97, ROE=29.2%, g=6%, r=10%
Reverse DCF
₹267.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: 25%
Margin of Safety
₹154.17
-42.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=205.56, 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.