₹377.99
Below FV▲ +37.1% against the close used
Model range ₹262.54 – ₹676.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹262.54Fair value₹377.99Bull₹676.94
FairClose
52-week traded range
52W low ₹272.2052W high ₹465.50
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Birlasoft Limited closed at ₹275.80, 27.0% below the consensus fair value of ₹377.99 drawn from 10 valuation models.
Financial DNA score 72/100 — Strong. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹306.49
+11.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹262.54
-4.8%
√(22.5 × EPS × BVPS)
EPS=18.55, BVPS=165.15
Graham Formula
₹676.94
+145.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=15.4%, FD=7%
P/E Fair Value
₹333.90
+21.1%
EPS × 18x (sector P/E)
EPS=18.55, Sector P/E=18x
Peter Lynch (PEG)
₹285.67
+3.6%
EPS × Growth% (PEG = 1 is fair)
EPS=18.55, g=15.4%
EV/EBITDA
₹581.33
+110.8%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=9.46B
Dividend Discount (DDM)
₹344.03
+24.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.37, r=10%, g=8%
Book Value (P/B)
₹334.43
+21.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=165.15, ROE=14.1%, g=6%, r=10%
Reverse DCF
₹275.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 15.4%
Margin of Safety
₹296.23
+7.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=394.97, 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.