Sylvan Plyboard (India) L

SYLVANPLY NSE Consumer Discretionary Plywood Boards/ Laminates
₹120.85
+0.04%
Delayed · cached 15 min

Fair value analysis

SYLVANPLY
Sylvan Plyboard (India) L
Consumer DiscretionaryPlywood Boards/ Laminates
₹55.50
Close used for this calculation
₹127.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability17/25
Returns15/25
Balance Sheet17/25
Efficiency17/25
Growth20/25
Strong
Quality radar
66Prof.17/25Ret.15/25Eff.17/25B.Sht17/25Growth20/25

Consensus fair value

₹127.20
Below FV
▲ +129.2% against the close used
Model range ₹39.70 – ₹217.69
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₹39.70Fair value₹127.20Bull₹217.69
FairClose
52-week traded range
52W low ₹40.0052W high ₹73.00

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

Valuation summary

Trading below the consensus fair value

Sylvan Plyboard (India) L closed at ₹55.50, 56.4% below the consensus fair value of ₹127.20 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 14.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹117.65
+112.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹77.07
+38.9%
√(22.5 × EPS × BVPS)
EPS=3.71, BVPS=71.15
Graham Formula
₹167.08
+201.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹121.69
+119.3%
EPS × 32.8x (sector P/E)
EPS=3.71, Sector P/E=32.8x
Peter Lynch (PEG)
₹92.75
+67.1%
EPS × Growth% (PEG = 1 is fair)
EPS=3.71, g=25%
EV/EBITDA
₹217.69
+292.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=260M
Book Value (P/B)
₹39.70
-28.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71.15, ROE=5.6%, g=6%, r=10%
Reverse DCF
₹55.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 25%
Margin of Safety
₹90.65
+63.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=120.87, 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.