Vinyas Innovative Tech L

VINYAS NSE Industrials Industrial Products
₹1,144.75
+5.00%
Delayed · cached 15 min

Fair value analysis

VINYAS
Vinyas Innovative Tech L
IndustrialsIndustrial Products
₹1,553.50
Close used for this calculation
₹555.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
19/100
Profitability6/25
Returns5/25
Balance Sheet6/25
Efficiency2/25
Growth0/25
Weak
Quality radar
19Prof.6/25Ret.5/25Eff.2/25B.Sht6/25Growth0/25

Consensus fair value

₹555.26
Above FV
▼ -64.3% against the close used
Model range ₹270.71 – ₹856.10
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₹270.71Fair value₹555.26Bull₹856.10
FairClose
52-week traded range
52W low ₹813.2052W high ₹1,656.60

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

Valuation summary

Trading above the consensus fair value

Vinyas Innovative Tech L closed at ₹1,553.50, 179.8% above the consensus fair value of ₹555.26 drawn from 7 valuation models.

Financial DNA score 19/100 — Weak. P/E of 63.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹459.75
-70.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹321.80
-79.3%
√(22.5 × EPS × BVPS)
EPS=24.53, BVPS=187.62 · outside Graham range (P/E 63.1, P/B 8.3) — asset-light, treat as a rough floor
P/E Fair Value
₹856.10
-44.9%
EPS × 34.9x (sector P/E)
EPS=24.53, Sector P/E=34.9x
EV/EBITDA
₹438.62
-71.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=680M
Book Value (P/B)
₹270.71
-82.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=187.62, ROE=13.1%, g=3%, r=10%
Reverse DCF
₹1,553.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.8% | Historical: 0%
Margin of Safety
₹409.41
-73.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=545.88, 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.