₹353.24
Near FV▲ +4.6% against the close used
Model range ₹72.53 – ₹549.84
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹72.53Fair value₹353.24Bull₹549.84
FairClose
52-week traded range
52W low ₹316.1052W high ₹369.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Brookfield India Ret closed at ₹337.59, 4.4% below the consensus fair value of ₹353.24 drawn from 10 valuation models.
Financial DNA score 45/100 — Average. P/E of 51.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹549.84
+62.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹195.19
-42.2%
√(22.5 × EPS × BVPS)
EPS=6.42, BVPS=263.74 · outside Graham range (P/E 51.9, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₹264.09
-21.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.9%, FD=7%
P/E Fair Value
₹368.51
+9.2%
EPS × 57.4x (sector P/E)
EPS=6.42, Sector P/E=57.4x
Peter Lynch (PEG)
₹114.92
-66.0%
EPS × Growth% (PEG = 1 is fair)
EPS=6.42, g=17.9%
EV/EBITDA
₹360.15
+6.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=25.71B
Dividend Discount (DDM)
₹357.31
+5.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.62, r=10%, g=8%
Book Value (P/B)
₹72.53
-78.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=263.74, ROE=2.8%, g=6%, r=10%
Reverse DCF
₹337.59
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.2% | Historical: 17.9%
Margin of Safety
₹258.31
-23.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=344.41, 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.