₹343.84
Below FV▲ +37.8% against the close used
Model range ₹35.64 – ₹1,132.62
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹35.64Fair value₹343.84Bull₹1,132.62
FairClose
52-week traded range
52W low ₹230.6552W high ₹629.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Awfis Space Solutions Ltd closed at ₹249.60, 27.4% below the consensus fair value of ₹343.84 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 24.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹702.72
+181.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
₹132.43
-46.9%
√(22.5 × EPS × BVPS)
EPS=9.9, BVPS=78.74 · outside Graham range (P/E 24.7, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹144.33
-42.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.6%, FD=7%
P/E Fair Value
₹150.48
-39.7%
EPS × 15.2x (sector P/E)
EPS=9.9, Sector P/E=15.2x
Peter Lynch (PEG)
₹35.64
-85.7%
EPS × Growth% (PEG = 1 is fair)
EPS=9.9, g=3.6%
EV/EBITDA
₹1,132.62
+353.8%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=9.34B
Book Value (P/B)
₹127.95
-48.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=78.74, ROE=14%, g=3.6%, r=10%
Reverse DCF
₹249.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.3% | Historical: 3.6%
Margin of Safety
₹211.87
-15.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=282.49, 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.