₹113.58
Above FV▼ -37.4% against the close used
Model range ₹14.80 – ₹167.56
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹14.80Fair value₹113.58Bull₹167.56
FairClose
52-week traded range
52W low ₹180.7352W high ₹193.39
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
A B M Knowledgeware Ltd. closed at ₹181.35, 59.7% above the consensus fair value of ₹113.58 drawn from 7 valuation models.
Financial DNA score 14/100 — Weak. P/E of 43.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹88.46
-51.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹107.07
-41.0%
√(22.5 × EPS × BVPS)
EPS=4.72, BVPS=107.95 · outside Graham range (P/E 43, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
₹167.56
-7.6%
EPS × 35.5x (sector P/E)
EPS=4.72, Sector P/E=35.5x
EV/EBITDA
₹89.93
-50.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹14.80
-91.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=107.95, ROE=4%, g=3%, r=10%
Reverse DCF
₹181.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 0%
Margin of Safety
₹90.77
-49.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=121.03, 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.