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₹135.33Fair value₹268.16Bull₹1,053.84
FairClose
52-week traded range
52W low ₹75.4052W high ₹149.39
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Cp Capital Limited closed at ₹134.49, 49.8% below the consensus fair value of ₹268.16 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹151.92
+13.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹420.74
+212.8%
√(22.5 × EPS × BVPS)
EPS=23.4, BVPS=336.23
Graham Formula
₹1,053.84
+683.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹394.29
+193.2%
EPS × 16.85x (sector P/E)
EPS=23.4, Sector P/E=16.85x
Peter Lynch (PEG)
₹585.00
+335.0%
EPS × Growth% (PEG = 1 is fair)
EPS=23.4, g=25%
Dividend Discount (DDM)
₹161.23
+19.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.99, r=10%, g=8%
Book Value (P/B)
₹135.33
+0.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=336.23, ROE=7.6%, g=6%, r=10%
Reverse DCF
₹134.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 25%
Margin of Safety
₹378.90
+181.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=505.2, 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.