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₹16.91Fair value₹94.32Bull₹157.69
FairClose
52-week traded range
52W low ₹33.0852W high ₹59.44
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Texmo Pipe & Products Ltd closed at ₹56.44, 40.2% below the consensus fair value of ₹94.32 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹77.19
+36.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
₹92.75
+64.3%
√(22.5 × EPS × BVPS)
EPS=4.81, BVPS=79.49
Graham Formula
₹85.31
+51.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.3%, FD=7%
P/E Fair Value
₹120.25
+113.1%
EPS × 25x (sector P/E)
EPS=4.81, Sector P/E=25x
Peter Lynch (PEG)
₹25.49
-54.8%
EPS × Growth% (PEG = 1 is fair)
EPS=4.81, g=5.3%
EV/EBITDA
₹157.69
+179.4%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=430M
Book Value (P/B)
₹16.91
-70.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79.49, ROE=6.3%, g=5.3%, r=10%
Reverse DCF
₹56.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 5.3%
Margin of Safety
₹70.41
+24.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=93.88, 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.