₹180.12
Above FV▼ -20.5% against the close used
Model range ₹118.74 – ₹406.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹118.74Fair value₹180.12Bull₹406.58
FairClose
52-week traded range
52W low ₹151.2452W high ₹238.48
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
City Union Bank Ltd closed at ₹226.45, 25.7% above the consensus fair value of ₹180.12 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹118.74
-47.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹184.69
-18.4%
√(22.5 × EPS × BVPS)
EPS=13.39, BVPS=113.23 · outside Graham range (P/E 16, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹406.58
+79.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.1%, FD=7%
P/E Fair Value
₹186.12
-17.8%
EPS × 13.9x (sector P/E)
EPS=13.39, Sector P/E=13.9x
Peter Lynch (PEG)
₹162.02
-28.5%
EPS × Growth% (PEG = 1 is fair)
EPS=13.39, g=12.1%
Book Value (P/B)
₹203.80
-10.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=113.23, ROE=13.2%, g=6%, r=10%
Reverse DCF
₹226.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 12.1%
Margin of Safety
₹168.02
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=224.03, 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.