Compucom Software Ltd
₹12.90
-2.35%
Delayed · cached 15 min
Fair value analysis
COMPUSOFT
Compucom Software Ltd
₹13.21
Close used for this calculation
₹8.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Quality radar
Consensus fair value
₹8.19
Above FV▼ -38.0% against the close used
Model range ₹2.74 – ₹12.11
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₹2.74Fair value₹8.19Bull₹12.11
FairClose
52-week traded range
52W low ₹12.1752W high ₹20.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Compucom Software Ltd closed at ₹13.21, 61.3% above the consensus fair value of ₹8.19 drawn from 9 valuation models.
Financial DNA score 30/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹6.59
-50.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
₹12.11
-8.4%
√(22.5 × EPS × BVPS)
EPS=0.36, BVPS=18.1
Graham Formula
₹7.92
-40.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.6%, FD=7%
P/E Fair Value
₹8.93
-32.4%
EPS × 24.8x (sector P/E)
EPS=0.36, Sector P/E=24.8x
Peter Lynch (PEG)
₹2.74
-79.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.36, g=7.6%
EV/EBITDA
₹9.74
-26.3%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=90M
Dividend Discount (DDM)
₹11.49
-13.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.26, r=10%, g=7.6%
Reverse DCF
₹13.21
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 7.6%
Margin of Safety
₹6.67
-49.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8.89, 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.