₹739.68
Above FV▼ -28.1% against the close used
Model range ₹357.60 – ₹1,321.35
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹357.60Fair value₹739.68Bull₹1,321.35
FairClose
52-week traded range
52W low ₹536.0052W high ₹1,189.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Tinna Rubber And Infr Ltd closed at ₹1,028.60, 39.1% above the consensus fair value of ₹739.68 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 30.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹582.37
-43.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹357.60
-65.2%
√(22.5 × EPS × BVPS)
EPS=29.34, BVPS=193.71 · outside Graham range (P/E 30.2, P/B 5.3) — asset-light, treat as a rough floor
Graham Formula
₹1,321.35
+28.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹730.57
-29.0%
EPS × 24.9x (sector P/E)
EPS=29.34, Sector P/E=24.9x
Peter Lynch (PEG)
₹733.50
-28.7%
EPS × Growth% (PEG = 1 is fair)
EPS=29.34, g=25%
EV/EBITDA
₹982.22
-4.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.06B
Book Value (P/B)
₹779.68
-24.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=193.71, ROE=22.1%, g=6%, r=10%
Reverse DCF
₹1,028.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 25%
Margin of Safety
₹560.98
-45.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=747.97, 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.