₹813.69
Near FV▼ -9.0% against the close used
Model range ₹410.32 – ₹1,138.02
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹410.32Fair value₹813.69Bull₹1,138.02
FairClose
52-week traded range
52W low ₹405.0052W high ₹901.15
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Uniparts India Limited closed at ₹893.85, 9.9% above the consensus fair value of ₹813.69 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 22.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹647.87
-27.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹418.35
-53.2%
√(22.5 × EPS × BVPS)
EPS=35.07, BVPS=221.8 · outside Graham range (P/E 22.2, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹1,038.82
+16.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.7%, FD=7%
P/E Fair Value
₹1,138.02
+27.3%
EPS × 32.45x (sector P/E)
EPS=35.07, Sector P/E=32.45x
Peter Lynch (PEG)
₹410.32
-54.1%
EPS × Growth% (PEG = 1 is fair)
EPS=35.07, g=11.7%
EV/EBITDA
₹986.52
+10.4%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=2.92B
Dividend Discount (DDM)
₹820.55
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.2, r=10%, g=8%
Book Value (P/B)
₹682.03
-23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=221.8, ROE=18.3%, g=6%, r=10%
Reverse DCF
₹893.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.4% | Historical: 11.7%
Margin of Safety
₹608.07
-32.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=810.77, 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.