Crayons Advertising Ltd
₹124.00
+0.04%
Delayed · cached 15 min
Fair value analysis
CRAYONS
Crayons Advertising Ltd
₹25.20
Close used for this calculation
₹27.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₹27.80
Near FV▲ +10.3% against the close used
Model range ₹1.18 – ₹42.21
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₹1.18Fair value₹27.80Bull₹42.21
FairClose
52-week traded range
52W low ₹24.0052W high ₹55.85
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Crayons Advertising Ltd closed at ₹25.20, 9.4% below the consensus fair value of ₹27.80 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹28.86
+14.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹42.21
+67.5%
√(22.5 × EPS × BVPS)
EPS=1.54, BVPS=51.43
P/E Fair Value
₹17.71
-29.7%
EPS × 11.5x (sector P/E)
EPS=1.54, Sector P/E=11.5x
EV/EBITDA
₹36.73
+45.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=100M
Book Value (P/B)
₹1.18
-95.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51.43, ROE=3.2%, g=3%, r=10%
Reverse DCF
₹25.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: 0%
Margin of Safety
₹22.20
-11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29.59, 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.