₹548.48
Above FV▼ -24.2% against the close used
Model range ₹283.88 – ₹951.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹283.88Fair value₹548.48Bull₹951.60
FairClose
52-week traded range
52W low ₹452.7052W high ₹731.55
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vishnu Chemicals Limited closed at ₹723.80, 32.0% above the consensus fair value of ₹548.48 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 32.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹419.41
-42.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹283.88
-60.8%
√(22.5 × EPS × BVPS)
EPS=21.13, BVPS=169.51 · outside Graham range (P/E 32.1, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹951.60
+31.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹631.79
-12.7%
EPS × 29.9x (sector P/E)
EPS=21.13, Sector P/E=29.9x
Peter Lynch (PEG)
₹528.25
-27.0%
EPS × Growth% (PEG = 1 is fair)
EPS=21.13, g=25%
EV/EBITDA
₹717.63
-0.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.94B
Book Value (P/B)
₹351.73
-51.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=169.51, ROE=14.3%, g=6%, r=10%
Reverse DCF
₹723.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.4% | Historical: 25%
Margin of Safety
₹428.75
-40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=571.67, 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.