₹89.72
Below FV▲ +25.4% against the close used
Model range ₹39.21 – ₹183.57
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹39.21Fair value₹89.72Bull₹183.57
FairClose
52-week traded range
52W low ₹66.5052W high ₹111.97
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Weizmann Ltd closed at ₹71.57, 20.2% below the consensus fair value of ₹89.72 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 18.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹89.59
+25.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹61.54
-14.0%
√(22.5 × EPS × BVPS)
EPS=3.81, BVPS=44.18 · outside Graham range (P/E 18.1, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₹117.10
+63.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.3%, FD=7%
P/E Fair Value
₹57.91
-19.1%
EPS × 15.2x (sector P/E)
EPS=3.81, Sector P/E=15.2x
Peter Lynch (PEG)
₹46.86
-34.5%
EPS × Growth% (PEG = 1 is fair)
EPS=3.81, g=12.3%
EV/EBITDA
₹183.57
+156.5%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹39.21
-45.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44.18, ROE=9.6%, g=6%, r=10%
Reverse DCF
₹71.57
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 12.3%
Margin of Safety
₹61.15
-14.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=81.54, 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.