₹221.25
Near FV▲ +2.3% against the close used
Model range ₹20.99 – ₹353.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹20.99Fair value₹221.25Bull₹353.30
FairClose
52-week traded range
52W low ₹161.0952W high ₹344.95
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Sterling Tools Limited closed at ₹216.21, 2.3% below the consensus fair value of ₹221.25 drawn from 10 valuation models.
Financial DNA score 43/100 — Average. P/E of 40.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹20.99
-90.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.3%, r=10%, tg=3%, n=10yr
Graham Number
₹132.09
-38.9%
√(22.5 × EPS × BVPS)
EPS=8.07, BVPS=96.09 · outside Graham range (P/E 40.5, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹128.14
-40.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.3%, FD=7%
P/E Fair Value
₹261.87
+21.1%
EPS × 32.45x (sector P/E)
EPS=8.07, Sector P/E=32.45x
Peter Lynch (PEG)
₹34.70
-84.0%
EPS × Growth% (PEG = 1 is fair)
EPS=8.07, g=4.3%
EV/EBITDA
₹353.30
+63.4%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=1.17B
Dividend Discount (DDM)
₹50.64
-76.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.77, r=10%, g=4.3%
Book Value (P/B)
₹29.69
-86.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=96.09, ROE=3.1%, g=4.3%, r=10%
Reverse DCF
₹216.21
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: 4.3%
Margin of Safety
₹101.83
-52.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=135.77, 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.