₹217.73
Near FV▲ +0.3% against the close used
Model range ₹78.62 – ₹365.83
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹78.62Fair value₹217.73Bull₹365.83
FairClose
52-week traded range
52W low ₹135.3252W high ₹254.62
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Bharat Seats Limited closed at ₹217.08, 0.3% below the consensus fair value of ₹217.73 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 28.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹186.11
-14.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹78.62
-63.8%
√(22.5 × EPS × BVPS)
EPS=6.72, BVPS=40.88 · outside Graham range (P/E 28.9, P/B 5.3) — asset-light, treat as a rough floor
Graham Formula
₹302.64
+39.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹218.06
+0.5%
EPS × 32.45x (sector P/E)
EPS=6.72, Sector P/E=32.45x
Peter Lynch (PEG)
₹168.00
-22.6%
EPS × Growth% (PEG = 1 is fair)
EPS=6.72, g=25%
EV/EBITDA
₹365.83
+68.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.34B
Book Value (P/B)
₹147.17
-32.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40.88, ROE=20.4%, g=6%, r=10%
Reverse DCF
₹217.08
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.6% | Historical: 25%
Margin of Safety
₹147.27
-32.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=196.36, 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.