₹30.20
Above FV▼ -60.7% against the close used
Model range ₹3.63 – ₹53.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹3.63Fair value₹30.20Bull₹53.25
FairClose
52-week traded range
52W low ₹58.5652W high ₹132.01
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Tokyo Plast Intl Ltd. closed at ₹76.81, 154.3% above the consensus fair value of ₹30.20 drawn from 7 valuation models.
Financial DNA score 18/100 — Weak. P/E of 214.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹12.37
-83.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹23.09
-69.9%
√(22.5 × EPS × BVPS)
EPS=0.66, BVPS=35.89 · outside Graham range (P/E 214, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
₹15.77
-79.5%
EPS × 23.9x (sector P/E)
EPS=0.66, Sector P/E=23.9x
EV/EBITDA
₹53.25
-30.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=100M
Book Value (P/B)
₹3.63
-95.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=35.89, ROE=1%, g=3%, r=10%
Reverse DCF
₹76.81
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 31.3% | Historical: 0%
Margin of Safety
₹12.81
-83.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17.08, 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.