₹300.08
Above FV▼ -30.2% against the close used
Model range ₹149.50 – ₹434.61
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹149.50Fair value₹300.08Bull₹434.61
FairClose
52-week traded range
52W low ₹194.5052W high ₹430.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Akiko Global Services L closed at ₹430.00, 43.3% above the consensus fair value of ₹300.08 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 24.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹282.45
-34.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹149.50
-65.2%
√(22.5 × EPS × BVPS)
EPS=14.23, BVPS=69.81 · outside Graham range (P/E 24.1, P/B 6.2) — asset-light, treat as a rough floor
P/E Fair Value
₹260.41
-39.4%
EPS × 18.3x (sector P/E)
EPS=14.23, Sector P/E=18.3x
Peter Lynch (PEG)
₹355.75
-17.3%
EPS × Growth% (PEG = 1 is fair)
EPS=14.23, g=25%
EV/EBITDA
₹434.61
+1.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=270M
Book Value (P/B)
₹408.36
-5.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.81, ROE=29.4%, g=6%, r=10%
Reverse DCF
₹430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: 25%
Margin of Safety
₹173.09
-59.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=230.79, 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.