₹86.05
Above FV▼ -51.5% against the close used
Model range ₹34.74 – ₹169.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹34.74Fair value₹86.05Bull₹169.75
FairClose
52-week traded range
52W low ₹137.2752W high ₹224.57
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Bajel Projects Limited closed at ₹177.42, 106.2% above the consensus fair value of ₹86.05 drawn from 9 valuation models.
Financial DNA score 33/100 — Weak. P/E of 77.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹34.74
-80.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹57.81
-67.4%
√(22.5 × EPS × BVPS)
EPS=1.75, BVPS=84.89 · outside Graham range (P/E 77.1, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹78.81
-55.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹60.64
-65.8%
EPS × 34.65x (sector P/E)
EPS=1.75, Sector P/E=34.65x
Peter Lynch (PEG)
₹43.75
-75.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1.75, g=25%
EV/EBITDA
₹169.75
-4.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.31B
Book Value (P/B)
₹34.80
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=84.89, ROE=4.1%, g=6%, r=10%
Reverse DCF
₹177.42
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 29.3% | Historical: 25%
Margin of Safety
₹43.50
-75.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=58, 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.