₹183.58
Above FV▼ -47.1% against the close used
Model range ₹74.27 – ₹269.04
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹74.27Fair value₹183.58Bull₹269.04
FairClose
52-week traded range
52W low ₹182.3552W high ₹352.20
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Committed Cargo Care Ltd closed at ₹346.90, 89.0% above the consensus fair value of ₹183.58 drawn from 7 valuation models.
Financial DNA score 26/100 — Weak. P/E of 50.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹213.66
-38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹111.63
-67.8%
√(22.5 × EPS × BVPS)
EPS=11.4, BVPS=48.59 · outside Graham range (P/E 50.6, P/B 7.1) — asset-light, treat as a rough floor
P/E Fair Value
₹269.04
-22.4%
EPS × 23.6x (sector P/E)
EPS=11.4, Sector P/E=23.6x
EV/EBITDA
₹102.31
-70.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹74.27
-78.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48.59, ROE=13.7%, g=3%, r=10%
Reverse DCF
₹346.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 0%
Margin of Safety
₹148.58
-57.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=198.11, 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.