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₹99.66Fair value₹161.01Bull₹230.96
FairClose
52-week traded range
52W low ₹94.6752W high ₹157.66
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Vraj Iron And Steel Ltd closed at ₹126.31, 21.6% below the consensus fair value of ₹161.01 drawn from 7 valuation models.
Financial DNA score 50/100 — Good. P/E of 11.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹181.99
+44.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹179.13
+41.8%
√(22.5 × EPS × BVPS)
EPS=9.71, BVPS=146.87
P/E Fair Value
₹111.67
-11.6%
EPS × 11.5x (sector P/E)
EPS=9.71, Sector P/E=11.5x
EV/EBITDA
₹230.96
+82.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=800M
Book Value (P/B)
₹99.66
-21.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=146.87, ROE=7.8%, g=3%, r=10%
Reverse DCF
₹126.31
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 0%
Margin of Safety
₹118.20
-6.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=157.6, 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.