₹473.34
Above FV▼ -33.0% against the close used
Model range ₹214.66 – ₹823.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹214.66Fair value₹473.34Bull₹823.25
FairClose
52-week traded range
52W low ₹243.5052W high ₹706.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Accent Microcell Limited closed at ₹706.90, 49.3% above the consensus fair value of ₹473.34 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 39.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹362.84
-48.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹214.66
-69.6%
√(22.5 × EPS × BVPS)
EPS=18.28, BVPS=112.03 · outside Graham range (P/E 39.7, P/B 6.3) — asset-light, treat as a rough floor
Graham Formula
₹823.25
+16.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹652.60
-7.7%
EPS × 35.7x (sector P/E)
EPS=18.28, Sector P/E=35.7x
Peter Lynch (PEG)
₹457.00
-35.4%
EPS × Growth% (PEG = 1 is fair)
EPS=18.28, g=25%
EV/EBITDA
₹452.72
-36.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=620M
Book Value (P/B)
₹352.89
-50.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=112.03, ROE=18.6%, g=6%, r=10%
Reverse DCF
₹706.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 25%
Margin of Safety
₹385.00
-45.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=513.34, 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.