₹310.14
Near FV▼ -13.2% against the close used
Model range ₹121.84 – ₹741.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹121.84Fair value₹310.14Bull₹741.29
FairClose
52-week traded range
52W low ₹309.2052W high ₹404.45
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Crest Ventures Limited closed at ₹357.40, 15.2% above the consensus fair value of ₹310.14 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 30.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹245.59
-31.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹346.89
-2.9%
√(22.5 × EPS × BVPS)
EPS=16.46, BVPS=324.91 · outside Graham range (P/E 30.6, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₹741.29
+107.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹277.35
-22.4%
EPS × 16.85x (sector P/E)
EPS=16.46, Sector P/E=16.85x
Peter Lynch (PEG)
₹411.50
+15.1%
EPS × Growth% (PEG = 1 is fair)
EPS=16.46, g=25%
Book Value (P/B)
₹121.84
-65.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=324.91, ROE=3.8%, g=6%, r=10%
Reverse DCF
₹357.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.3% | Historical: 25%
Margin of Safety
₹302.09
-15.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=402.78, 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.