₹639.44
Near FV▲ +4.8% against the close used
Model range ₹122.54 – ₹929.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹122.54Fair value₹639.44Bull₹929.29
FairClose
52-week traded range
52W low ₹583.7052W high ₹780.20
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Btrfly Gandhi Appl Ltd closed at ₹610.35, 4.5% below the consensus fair value of ₹639.44 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 21.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹690.09
+13.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
₹366.51
-40.0%
√(22.5 × EPS × BVPS)
EPS=25.53, BVPS=233.85 · outside Graham range (P/E 21.3, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹429.09
-29.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.8%, FD=7%
P/E Fair Value
₹929.29
+52.3%
EPS × 36.4x (sector P/E)
EPS=25.53, Sector P/E=36.4x
Peter Lynch (PEG)
₹122.54
-79.9%
EPS × Growth% (PEG = 1 is fair)
EPS=25.53, g=4.8%
EV/EBITDA
₹753.62
+23.5%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=1.05B
Book Value (P/B)
₹323.79
-46.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=233.85, ROE=12%, g=4.8%, r=10%
Reverse DCF
₹610.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 4.8%
Margin of Safety
₹452.81
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=603.74, 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.