₹639.68
Above FV▼ -41.6% against the close used
Model range ₹411.77 – ₹1,203.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹411.77Fair value₹639.68Bull₹1,203.80
FairClose
52-week traded range
52W low ₹929.2552W high ₹1,210.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
360 One Wam Limited closed at ₹1,094.90, 71.2% above the consensus fair value of ₹639.68 drawn from 10 valuation models.
Financial DNA score 40/100 — Average. P/E of 35.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹594.28
-45.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹411.77
-62.4%
√(22.5 × EPS × BVPS)
EPS=29.94, BVPS=251.7 · outside Graham range (P/E 35.2, P/B 4.4) — asset-light, treat as a rough floor
Graham Formula
₹1,203.80
+9.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.4%, FD=7%
P/E Fair Value
₹631.73
-42.3%
EPS × 21.1x (sector P/E)
EPS=29.94, Sector P/E=21.1x
Peter Lynch (PEG)
₹520.96
-52.4%
EPS × Growth% (PEG = 1 is fair)
EPS=29.94, g=17.4%
EV/EBITDA
₹924.11
-15.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=29.7B
Dividend Discount (DDM)
₹650.37
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.04, r=10%, g=8%
Book Value (P/B)
₹528.57
-51.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=251.7, ROE=14.4%, g=6%, r=10%
Reverse DCF
₹1,094.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 17.4%
Margin of Safety
₹532.80
-51.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=710.4, 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.