₹288.64
Above FV▼ -30.6% against the close used
Model range ₹100.49 – ₹585.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹100.49Fair value₹288.64Bull₹585.91
FairClose
52-week traded range
52W low ₹407.7552W high ₹556.55
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vesuvius India Ltd closed at ₹416.10, 44.2% above the consensus fair value of ₹288.64 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 32.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹100.49
-75.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹157.02
-62.3%
√(22.5 × EPS × BVPS)
EPS=13.01, BVPS=84.23 · outside Graham range (P/E 32.7, P/B 4.9) — asset-light, treat as a rough floor
Graham Formula
₹585.91
+40.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹425.43
+2.2%
EPS × 32.7x (sector P/E)
EPS=13.01, Sector P/E=32.7x
Peter Lynch (PEG)
₹325.25
-21.8%
EPS × Growth% (PEG = 1 is fair)
EPS=13.01, g=25%
EV/EBITDA
₹377.23
-9.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.23B
Book Value (P/B)
₹189.52
-54.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=84.23, ROE=15%, g=6%, r=10%
Reverse DCF
₹416.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 25%
Margin of Safety
₹237.91
-42.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=317.21, 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.