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₹4.69Fair value₹40.85Bull₹60.90
FairClose
52-week traded range
52W low ₹27.2352W high ₹46.82
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Vardhaman Acrylics Ltd closed at ₹44.25, 8.3% above the consensus fair value of ₹40.85 drawn from 8 valuation models.
Financial DNA score 51/100 — 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
₹4.69
-89.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹60.90
+37.6%
√(22.5 × EPS × BVPS)
EPS=3.39, BVPS=48.63
P/E Fair Value
₹51.53
+16.4%
EPS × 15.2x (sector P/E)
EPS=3.39, Sector P/E=15.2x
EV/EBITDA
₹25.00
-43.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=200M
Dividend Discount (DDM)
₹19.18
-56.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.5, r=10%, g=2%
Book Value (P/B)
₹56.27
+27.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48.63, ROE=11.1%, g=3%, r=10%
Reverse DCF
₹44.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 0%
Margin of Safety
₹29.28
-33.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39.04, 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.