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₹1,556.25Fair value₹3,183.17Bull₹6,694.27
FairClose
52-week traded range
52W low ₹2,214.1052W high ₹4,394.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Tcpl Packaging Limited closed at ₹3,856.10, 21.1% above the consensus fair value of ₹3,183.17 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 28.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,628.82
-31.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,556.25
-59.6%
√(22.5 × EPS × BVPS)
EPS=107.47, BVPS=1001.58 · outside Graham range (P/E 28.3, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₹4,839.99
+25.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹2,009.69
-47.9%
EPS × 18.7x (sector P/E)
EPS=107.47, Sector P/E=18.7x
Peter Lynch (PEG)
₹2,568.53
-33.4%
EPS × Growth% (PEG = 1 is fair)
EPS=107.47, g=23.9%
EV/EBITDA
₹6,694.27
+73.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.75B
Book Value (P/B)
₹2,428.84
-37.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1001.58, ROE=15.7%, g=6%, r=10%
Reverse DCF
₹3,856.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15% | Historical: 23.9%
Margin of Safety
₹2,069.02
-46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2758.69, 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.