₹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.
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.
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.
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.