Vinny Overseas Limited

VINNY NSE Consumer Discretionary Garments & Apparels
₹0.98
-2.00%
Delayed · cached 15 min

Fair value analysis

VINNY
Vinny Overseas Limited
Consumer DiscretionaryGarments & Apparels
₹1.00
Close used for this calculation
₹1.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability13/25
Returns10/25
Balance Sheet11/25
Efficiency0/25
Growth8/25
Weak
Quality radar
34Prof.13/25Ret.10/25Eff.0/25B.Sht11/25Growth8/25

Consensus fair value

₹1.09
Near FV
▲ +9.0% against the close used
Model range ₹0.19 – ₹3.91
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₹0.19Fair value₹1.09Bull₹3.91
FairClose
52-week traded range
52W low ₹0.9752W high ₹1.41

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Vinny Overseas Limited closed at ₹1.00, 8.3% below the consensus fair value of ₹1.09 drawn from 8 valuation models.

Financial DNA score 34/100 — Weak. P/E of 53.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹0.40
-60.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹0.71
-28.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.9%, FD=7%
P/E Fair Value
₹0.41
-58.8%
EPS × 20.6x (sector P/E)
EPS=0.02, Sector P/E=20.6x
Peter Lynch (PEG)
₹0.30
-70.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.02, g=14.9%
EV/EBITDA
₹3.91
+291.0%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=110M
Book Value (P/B)
₹0.19
-81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1.67, ROE=1.1%, g=6%, r=10%
Reverse DCF
₹1.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.5% | Historical: 14.9%
Margin of Safety
₹0.38
-62.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=0.51, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.