Alldigi Tech Limited
₹795.20
-0.93%
Delayed · cached 15 min
Fair value analysis
ALLDIGI
Alldigi Tech Limited
₹802.70
Close used for this calculation
₹1,446.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
₹1,446.02
Below FV▲ +80.1% against the close used
Model range ₹474.97 – ₹3,263.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹474.97Fair value₹1,446.02Bull₹3,263.94
FairClose
52-week traded range
52W low ₹703.2052W high ₹981.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Alldigi Tech Limited closed at ₹802.70, 44.5% below the consensus fair value of ₹1,446.02 drawn from 10 valuation models.
Financial DNA score 78/100 — Strong. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,521.16
+89.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹474.97
-40.8%
√(22.5 × EPS × BVPS)
EPS=53.96, BVPS=185.81 · outside Graham range (P/E 13.2, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹2,329.92
+190.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19%, FD=7%
P/E Fair Value
₹947.00
+18.0%
EPS × 17.55x (sector P/E)
EPS=53.96, Sector P/E=17.55x
Peter Lynch (PEG)
₹1,025.24
+27.7%
EPS × Growth% (PEG = 1 is fair)
EPS=53.96, g=19%
EV/EBITDA
₹2,515.13
+213.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.21B
Dividend Discount (DDM)
₹3,263.94
+306.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.44, r=10%, g=8%
Book Value (P/B)
₹1,184.54
+47.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=185.81, ROE=31.5%, g=6%, r=10%
Reverse DCF
₹802.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 19%
Margin of Safety
₹988.70
+23.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1318.26, 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.