₹713.08
Below FV▲ +42.3% against the close used
Model range ₹45.33 – ₹1,365.48
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹45.33Fair value₹713.08Bull₹1,365.48
FairClose
52-week traded range
52W low ₹111.5152W high ₹555.30
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Trib Bhimji Zaveri Ltd closed at ₹501.25, 29.7% below the consensus fair value of ₹713.08 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹45.33
-91.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹294.23
-41.3%
√(22.5 × EPS × BVPS)
EPS=30.32, BVPS=126.9 · outside Graham range (P/E 16.4, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹1,365.48
+172.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹595.79
+18.9%
EPS × 19.65x (sector P/E)
EPS=30.32, Sector P/E=19.65x
Peter Lynch (PEG)
₹758.00
+51.2%
EPS × Growth% (PEG = 1 is fair)
EPS=30.32, g=25%
EV/EBITDA
₹896.03
+78.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.98B
Book Value (P/B)
₹669.39
+33.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=126.9, ROE=27.1%, g=6%, r=10%
Reverse DCF
₹501.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 25%
Margin of Safety
₹431.41
-13.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=575.21, 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.