₹77.19
Near FV▼ -10.2% against the close used
Model range ₹21.78 – ₹154.59
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹21.78Fair value₹77.19Bull₹154.59
FairClose
52-week traded range
52W low ₹51.8052W high ₹111.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Beacon Trusteeship Ltd closed at ₹86.00, 11.4% above the consensus fair value of ₹77.19 drawn from 7 valuation models.
Financial DNA score 42/100 — Average. P/E of 21.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹21.78
-74.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹51.10
-40.6%
√(22.5 × EPS × BVPS)
EPS=3.86, BVPS=30.07 · outside Graham range (P/E 21.2, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₹154.59
+79.8%
EPS × 40.05x (sector P/E)
EPS=3.86, Sector P/E=40.05x
EV/EBITDA
₹87.16
+1.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=150M
Book Value (P/B)
₹49.40
-42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.07, ROE=14.5%, g=3%, r=10%
Reverse DCF
₹86.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 0%
Margin of Safety
₹56.87
-33.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.82, 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.