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₹1,106.46Fair value₹1,975.38Bull₹2,515.04
FairClose
52-week traded range
52W low ₹3,705.9052W high ₹5,086.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Crisil Ltd closed at ₹4,721.70, 139.0% above the consensus fair value of ₹1,975.38 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 38.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,876.82
-60.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,106.46
-76.6%
√(22.5 × EPS × BVPS)
EPS=104.75, BVPS=519.44 · outside Graham range (P/E 38.8, P/B 9.1) — asset-light, treat as a rough floor
P/E Fair Value
₹1,916.93
-59.4%
EPS × 18.3x (sector P/E)
EPS=104.75, Sector P/E=18.3x
Peter Lynch (PEG)
₹1,120.82
-76.3%
EPS × Growth% (PEG = 1 is fair)
EPS=104.75, g=10.7%
EV/EBITDA
₹2,515.04
-46.7%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=12.14B
Book Value (P/B)
₹2,402.41
-49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=519.44, ROE=24.5%, g=6%, r=10%
Reverse DCF
₹4,721.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.1% | Historical: 10.7%
Margin of Safety
₹1,225.05
-74.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1633.4, 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.