Tamilnadu Petroproducts L

TNPETRO NSE Commodities Petrochemicals
₹128.90
-3.18%
Delayed · cached 15 min

Fair value analysis

TNPETRO
Tamilnadu Petroproducts L
CommoditiesPetrochemicals
₹133.14
Close used for this calculation
₹143.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability11/25
Returns11/25
Balance Sheet9/25
Efficiency21/25
Growth6/25
Good
Quality radar
52Prof.11/25Ret.11/25Eff.21/25B.Sht9/25Growth6/25

Consensus fair value

₹143.50
Near FV
▲ +7.8% against the close used
Model range ₹11.91 – ₹200.13
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₹11.91Fair value₹143.50Bull₹200.13
FairClose
52-week traded range
52W low ₹79.9052W high ₹139.18

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

Valuation summary

Trading close to the consensus fair value

Tamilnadu Petroproducts L closed at ₹133.14, 7.2% below the consensus fair value of ₹143.50 drawn from 10 valuation models.

Financial DNA score 52/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹136.38
+2.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
₹200.13
+50.3%
√(22.5 × EPS × BVPS)
EPS=10.83, BVPS=164.37
Graham Formula
₹107.60
-19.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.1%, FD=7%
P/E Fair Value
₹158.66
+19.2%
EPS × 14.65x (sector P/E)
EPS=10.83, Sector P/E=14.65x
Peter Lynch (PEG)
₹11.91
-91.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.83, g=1.1%
EV/EBITDA
₹136.74
+2.7%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=1.57B
Dividend Discount (DDM)
₹19.69
-85.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.54, r=10%, g=2%
Book Value (P/B)
₹145.59
+9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=164.37, ROE=9.2%, g=3%, r=10%
Reverse DCF
₹133.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 1.1%
Margin of Safety
₹113.02
-15.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=150.69, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.