Career Point Edutech Ltd

CPEDU NSE Consumer Discretionary Education
₹177.74
-4.22%
Delayed · cached 15 min

Fair value analysis

CPEDU
Career Point Edutech Ltd
Consumer DiscretionaryEducation
₹185.58
Close used for this calculation
₹213.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability12/25
Returns16/25
Balance Sheet21/25
Efficiency18/25
Growth8/25
Strong
Quality radar
67Prof.12/25Ret.16/25Eff.18/25B.Sht21/25Growth8/25

Consensus fair value

₹213.28
Near FV
▲ +14.9% against the close used
Model range ₹33.36 – ₹312.73
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₹33.36Fair value₹213.28Bull₹312.73
FairClose
52-week traded range
52W low ₹142.1852W high ₹331.00

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

Valuation summary

Trading below the consensus fair value

Career Point Edutech Ltd closed at ₹185.58, 13.0% below the consensus fair value of ₹213.28 drawn from 8 valuation models.

Financial DNA score 67/100 — Strong. P/E of 13.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹204.60
+10.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹112.91
-39.2%
√(22.5 × EPS × BVPS)
EPS=12.61, BVPS=44.93 · outside Graham range (P/E 13.6, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
₹312.73
+68.5%
EPS × 24.8x (sector P/E)
EPS=12.61, Sector P/E=24.8x
EV/EBITDA
₹154.55
-16.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=270M
Dividend Discount (DDM)
₹33.36
-82.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.62, r=10%, g=2%
Book Value (P/B)
₹202.85
+9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44.93, ROE=34.6%, g=3%, r=10%
Reverse DCF
₹185.58
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3% | Historical: 0%
Margin of Safety
₹157.56
-15.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=210.08, 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.