Vst Tillers Tractors Ltd

VSTTILLERS NSE Industrials Tractors
₹4,042.90
-0.94%
Delayed · cached 15 min

Fair value analysis

VSTTILLERS
Vst Tillers Tractors Ltd
Industrials›Tractors
₹4,081.30
Close used for this calculation
₹2,248.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability11/25
Returns7/25
Balance Sheet11/25
Efficiency6/25
Growth1/25
Average
Quality radar
35Prof.11/25Ret.7/25Eff.6/25B.Sht11/25Growth1/25

Consensus fair value

₹2,248.90
Above FV
▼ -44.9% against the close used
Model range ₹508.28 – ₹3,031.55
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₹508.28Fair value₹2,248.90Bull₹3,031.55
FairClose
52-week traded range
52W low ₹4,074.3052W high ₹6,262.50

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

Valuation summary

Trading above the consensus fair value

Vst Tillers Tractors Ltd closed at ₹4,081.30, 81.5% above the consensus fair value of ₹2,248.90 drawn from 9 valuation models.

Financial DNA score 35/100 — Average. P/E of 32.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,845.10
-54.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
₹1,902.61
-53.4%
√(22.5 × EPS × BVPS)
EPS=121.02, BVPS=1329.41 · outside Graham range (P/E 32.1, P/B 3.1) — asset-light, treat as a rough floor
Graham Formula
₹1,899.15
-53.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.2%, FD=7%
P/E Fair Value
₹3,031.55
-25.7%
EPS × 25.05x (sector P/E)
EPS=121.02, Sector P/E=25.05x
Peter Lynch (PEG)
₹508.28
-87.5%
EPS × Growth% (PEG = 1 is fair)
EPS=121.02, g=4.2%
EV/EBITDA
₹2,694.15
-34.0%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=1.91B
Book Value (P/B)
₹1,329.41
-67.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1329.41, ROE=10%, g=4.2%, r=10%
Reverse DCF
₹4,081.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: 4.2%
Margin of Safety
₹1,627.20
-60.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2169.6, 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.

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