Vip Clothing Limited

VIPCLOTHNG NSE Consumer Discretionary Garments & Apparels
₹21.38
+0.56%
Delayed · cached 15 min

Fair value analysis

VIPCLOTHNG
Vip Clothing Limited
Consumer DiscretionaryGarments & Apparels
₹21.26
Close used for this calculation
₹29.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability13/25
Returns10/25
Balance Sheet17/25
Efficiency8/25
Growth14/25
Average
Quality radar
48Prof.13/25Ret.10/25Eff.8/25B.Sht17/25Growth14/25

Consensus fair value

₹29.55
Below FV
▲ +39.0% against the close used
Model range ₹10.80 – ₹43.73
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₹10.80Fair value₹29.55Bull₹43.73
FairClose
52-week traded range
52W low ₹14.7952W high ₹40.56

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

Valuation summary

Trading below the consensus fair value

Vip Clothing Limited closed at ₹21.26, 28.1% below the consensus fair value of ₹29.55 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹43.73
+105.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹22.61
+6.3%
√(22.5 × EPS × BVPS)
EPS=1.09, BVPS=20.84
Graham Formula
₹30.67
+44.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.9%, FD=7%
P/E Fair Value
₹22.45
+5.6%
EPS × 20.6x (sector P/E)
EPS=1.09, Sector P/E=20.6x
Peter Lynch (PEG)
₹11.88
-44.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1.09, g=10.9%
EV/EBITDA
₹36.54
+71.9%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=260M
Book Value (P/B)
₹10.80
-49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.84, ROE=5.2%, g=6%, r=10%
Reverse DCF
₹21.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 10.9%
Margin of Safety
₹22.40
+5.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29.87, 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.