Arkade Developers Limited
₹122.03
-0.74%
Delayed · cached 15 min
Fair value analysis
ARKADE
Arkade Developers Limited
₹122.94
Close used for this calculation
₹85.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Quality radar
Consensus fair value
₹85.50
Above FV▼ -30.5% against the close used
Model range ₹5.44 – ₹102.59
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₹5.44Fair value₹85.50Bull₹102.59
FairClose
52-week traded range
52W low ₹94.8352W high ₹181.34
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Arkade Developers Limited closed at ₹122.94, 43.8% above the consensus fair value of ₹85.50 drawn from 7 valuation models.
Financial DNA score 46/100 — Average. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹5.44
-95.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹100.14
-18.5%
√(22.5 × EPS × BVPS)
EPS=0.29, BVPS=1536.75
P/E Fair Value
₹6.96
-94.3%
EPS × 24x (sector P/E)
EPS=0.29, Sector P/E=24x
EV/EBITDA
₹102.59
-16.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.99B
Book Value (P/B)
₹3,797.97
+2,989.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1536.75, ROE=20.3%, g=3%, r=10%
Reverse DCF
₹122.94
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 50% | Historical: 0%
Margin of Safety
₹28.13
-77.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37.51, 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.