Star Paper Mills Ltd

STARPAPER NSE Commodities Paper & Paper Products
₹167.50
-1.38%
Delayed · cached 15 min

Fair value analysis

STARPAPER
Star Paper Mills Ltd
CommoditiesPaper & Paper Products
₹169.84
Close used for this calculation
₹262.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability4/25
Returns17/25
Balance Sheet17/25
Efficiency14/25
Growth11/25
Good
Quality radar
52Prof.4/25Ret.17/25Eff.14/25B.Sht17/25Growth11/25

Consensus fair value

₹262.03
Below FV
▲ +54.3% against the close used
Model range ₹32.05 – ₹387.31
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₹32.05Fair value₹262.03Bull₹387.31
FairClose
52-week traded range
52W low ₹120.4952W high ₹178.88

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

Valuation summary

Trading below the consensus fair value

Star Paper Mills Ltd closed at ₹169.84, 35.2% below the consensus fair value of ₹262.03 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹387.31
+128.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹126.64
-25.4%
√(22.5 × EPS × BVPS)
EPS=10.03, BVPS=71.06 · outside Graham range (P/E 17.6, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₹176.53
+3.9%
EPS × 17.6x (sector P/E)
EPS=10.03, Sector P/E=17.6x
EV/EBITDA
₹332.58
+95.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=550M
Dividend Discount (DDM)
₹32.05
-81.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.51, r=10%, g=2%
Book Value (P/B)
₹108.62
-36.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71.06, ROE=13.7%, g=3%, r=10%
Reverse DCF
₹169.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 0%
Margin of Safety
₹172.62
+1.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=230.16, 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.