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₹592.92Fair value₹1,177.29Bull₹2,216.66
FairClose
52-week traded range
52W low ₹894.0052W high ₹1,949.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Venus Pipes & Tubes Ltd closed at ₹1,949.10, 65.6% above the consensus fair value of ₹1,177.29 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 40.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹976.97
-49.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹592.92
-69.6%
√(22.5 × EPS × BVPS)
EPS=49.22, BVPS=317.44 · outside Graham range (P/E 40.3, P/B 6.1) — asset-light, treat as a rough floor
Graham Formula
₹2,216.66
+13.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,073.00
-44.9%
EPS × 21.8x (sector P/E)
EPS=49.22, Sector P/E=21.8x
Peter Lynch (PEG)
₹1,230.50
-36.9%
EPS × Growth% (PEG = 1 is fair)
EPS=49.22, g=25%
EV/EBITDA
₹1,668.73
-14.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.15B
Book Value (P/B)
₹872.97
-55.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=317.44, ROE=17%, g=6%, r=10%
Reverse DCF
₹1,949.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.4% | Historical: 25%
Margin of Safety
₹911.17
-53.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1214.89, 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.