Bharti Hexacom Limited
Nifty 500
Midcap 150
LargeMid 250
₹1,545.00
+0.38%
Delayed · cached 15 min
Fair value analysis
BHARTIHEXA
Bharti Hexacom Limited
₹1,539.20
Close used for this calculation
₹1,470.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
₹1,470.06
Near FV▼ -4.5% against the close used
Model range ₹344.23 – ₹2,425.20
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₹344.23Fair value₹1,470.06Bull₹2,425.20
FairClose
52-week traded range
52W low ₹1,437.8052W high ₹1,914.30
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Bharti Hexacom Limited closed at ₹1,539.20, 4.7% above the consensus fair value of ₹1,470.06 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 41.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,196.75
-22.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹344.23
-77.6%
√(22.5 × EPS × BVPS)
EPS=34.66, BVPS=151.94 · outside Graham range (P/E 41.8, P/B 10.1) — asset-light, treat as a rough floor
P/E Fair Value
₹1,448.79
-5.9%
EPS × 41.8x (sector P/E)
EPS=34.66, Sector P/E=41.8x
Peter Lynch (PEG)
₹568.42
-63.1%
EPS × Growth% (PEG = 1 is fair)
EPS=34.66, g=16.4%
EV/EBITDA
₹2,425.20
+57.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=71.03B
Dividend Discount (DDM)
₹972.47
-36.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.01, r=10%, g=8%
Book Value (P/B)
₹759.72
-50.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=151.94, ROE=26%, g=6%, r=10%
Reverse DCF
₹1,539.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.9% | Historical: 16.4%
Margin of Safety
₹747.44
-51.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=996.59, 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.