Shree Tirupati Balajee L
₹25.14
-1.53%
Delayed · cached 15 min
Fair value analysis
BALAJEE
Shree Tirupati Balajee L
₹25.53
Close used for this calculation
₹25.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
₹25.75
Near FV▲ +0.9% against the close used
Model range ₹3.10 – ₹31.13
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₹3.10Fair value₹25.75Bull₹31.13
FairClose
52-week traded range
52W low ₹21.2852W high ₹54.04
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Shree Tirupati Balajee L closed at ₹25.53, 0.9% below the consensus fair value of ₹25.75 drawn from 7 valuation models.
Financial DNA score 26/100 — Weak. P/E of 22.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹25.30
-0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹31.13
+22.0%
√(22.5 × EPS × BVPS)
EPS=1.35, BVPS=31.91
P/E Fair Value
₹25.25
-1.1%
EPS × 18.7x (sector P/E)
EPS=1.35, Sector P/E=18.7x
EV/EBITDA
₹27.15
+6.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=450M
Book Value (P/B)
₹3.10
-87.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31.91, ROE=3.7%, g=3%, r=10%
Reverse DCF
₹25.53
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 0%
Margin of Safety
₹20.42
-20.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27.23, 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.