United Polyfab Guj. Ltd.
₹42.95
-0.28%
Delayed · cached 15 min
Fair value analysis
UNITEDPOLY
United Polyfab Guj. Ltd.
₹43.07
Close used for this calculation
₹20.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
₹20.45
Above FV▼ -52.5% against the close used
Model range ₹9.92 – ₹46.93
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₹9.92Fair value₹20.45Bull₹46.93
FairClose
52-week traded range
52W low ₹21.3252W high ₹49.63
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
United Polyfab Guj. Ltd. closed at ₹43.07, 110.6% above the consensus fair value of ₹20.45 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 36.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹10.33
-76.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹16.11
-62.6%
EPS × 15.2x (sector P/E)
EPS=1.06, Sector P/E=15.2x
Peter Lynch (PEG)
₹26.50
-38.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.06, g=25%
EV/EBITDA
₹46.93
+9.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=660M
Book Value (P/B)
₹24.41
-43.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6.47, ROE=21.1%, g=6%, r=10%
Reverse DCF
₹43.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.7% | Historical: 25%
Margin of Safety
₹9.92
-77.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13.22, 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.