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₹16.31Fair value₹101.32Bull₹188.57
FairClose
52-week traded range
52W low ₹154.5052W high ₹397.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Brand Concepts Limited closed at ₹154.50, 52.5% above the consensus fair value of ₹101.32 drawn from 7 valuation models.
Financial DNA score 17/100 — Weak. P/E of 109.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹16.31
-89.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹45.99
-70.2%
√(22.5 × EPS × BVPS)
EPS=0.87, BVPS=108.04 · outside Graham range (P/E 109, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
₹54.81
-64.5%
EPS × 63x (sector P/E)
EPS=0.87, Sector P/E=63x
EV/EBITDA
₹188.57
+22.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=420M
Book Value (P/B)
₹19.99
-87.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=108.04, ROE=1.9%, g=3%, r=10%
Reverse DCF
₹154.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 37.4% | Historical: 0%
Margin of Safety
₹29.28
-81.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39.04, 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.