Suryalata Spinning Mill L

SURYALA NSE Consumer Discretionary Other Textile Products
₹395.25
-0.83%
Delayed · cached 15 min

Fair value analysis

SURYALA
Suryalata Spinning Mill L
Consumer DiscretionaryOther Textile Products
₹398.55
Close used for this calculation
₹1,167.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability11/25
Returns18/25
Balance Sheet11/25
Efficiency18/25
Growth9/25
Good
Quality radar
58Prof.11/25Ret.18/25Eff.18/25B.Sht11/25Growth9/25

Consensus fair value

₹1,167.95
Below FV
▲ +193.0% against the close used
Model range ₹132.96 – ₹1,506.00
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₹132.96Fair value₹1,167.95Bull₹1,506.00
FairClose
52-week traded range
52W low ₹378.0052W high ₹421.40

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

Valuation summary

Trading below the consensus fair value

Suryalata Spinning Mill L closed at ₹398.55, 65.9% below the consensus fair value of ₹1,167.95 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 4.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,077.14
+170.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
₹1,153.56
+189.4%
√(22.5 × EPS × BVPS)
EPS=83.1, BVPS=711.7
Graham Formula
₹902.82
+126.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.6%, FD=7%
P/E Fair Value
₹1,263.12
+216.9%
EPS × 15.2x (sector P/E)
EPS=83.1, Sector P/E=15.2x
Peter Lynch (PEG)
₹132.96
-66.6%
EPS × Growth% (PEG = 1 is fair)
EPS=83.1, g=1.6%
EV/EBITDA
₹1,506.00
+277.9%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=670M
Book Value (P/B)
₹976.04
+144.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=711.7, ROE=12.6%, g=3%, r=10%
Reverse DCF
₹398.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1.6%
Margin of Safety
₹824.37
+106.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1099.16, 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.