Central Depo Ser (I) Ltd

CDSL NSE Financial Services Depositories, Clearing Houses and Other Intermediaries
Nifty 500 Smallcap 50 Smallcap 100 Smallcap 250 F&O
₹1,360.00
+0.37%
Delayed · cached 15 min

Fair value analysis

CDSL
Central Depo Ser (I) Ltd
Financial Services›Depositories, Clearing Houses and Other Intermediaries
₹1,355.00
Close used for this calculation
₹626.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability23/25
Returns8/25
Balance Sheet17/25
Efficiency6/25
Growth9/25
Good
Quality radar
54Prof.23/25Ret.8/25Eff.6/25B.Sht17/25Growth9/25

Consensus fair value

₹626.23
Above FV
▼ -53.8% against the close used
Model range ₹217.75 – ₹873.89
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₹217.75Fair value₹626.23Bull₹873.89
FairClose
52-week traded range
52W low ₹1,119.4052W high ₹1,655.30

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Central Depo Ser (I) Ltd closed at ₹1,355.00, 116.4% above the consensus fair value of ₹626.23 drawn from 8 valuation models.

Financial DNA score 54/100 — Good. P/E of 60.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹327.39
-75.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹217.75
-83.9%
√(22.5 × EPS × BVPS)
EPS=21.82, BVPS=96.58 · outside Graham range (P/E 60.3, P/B 14) — asset-light, treat as a rough floor
P/E Fair Value
₹873.89
-35.5%
EPS × 40.05x (sector P/E)
EPS=21.82, Sector P/E=40.05x
Peter Lynch (PEG)
₹397.12
-70.7%
EPS × Growth% (PEG = 1 is fair)
EPS=21.82, g=18.2%
EV/EBITDA
₹555.94
-59.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.48B
Book Value (P/B)
₹446.68
-67.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=96.58, ROE=24.5%, g=6%, r=10%
Reverse DCF
₹1,355.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.5% | Historical: 18.2%
Margin of Safety
₹354.76
-73.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=473.01, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.