₹235.01
Above FV▼ -67.6% against the close used
Model range ₹93.49 – ₹268.36
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹93.49Fair value₹235.01Bull₹268.36
FairClose
52-week traded range
52W low ₹465.0552W high ₹899.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Sundaram Brak Linings Ltd closed at ₹725.10, 208.5% above the consensus fair value of ₹235.01 drawn from 7 valuation models.
Financial DNA score 21/100 — Weak. P/E of 78.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹122.39
-83.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹232.55
-67.9%
√(22.5 × EPS × BVPS)
EPS=6.53, BVPS=368.07 · outside Graham range (P/E 78.2, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
₹211.90
-70.8%
EPS × 32.45x (sector P/E)
EPS=6.53, Sector P/E=32.45x
EV/EBITDA
₹268.36
-63.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=150M
Book Value (P/B)
₹93.49
-87.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=368.07, ROE=2.5%, g=3%, r=10%
Reverse DCF
₹725.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30.6% | Historical: 0%
Margin of Safety
₹141.71
-80.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=188.95, 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.