₹817.36
Above FV▼ -24.1% against the close used
Model range ₹119.38 – ₹1,203.21
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹119.38Fair value₹817.36Bull₹1,203.21
FairClose
52-week traded range
52W low ₹752.8552W high ₹1,272.20
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Cyient Limited closed at ₹1,076.40, 31.7% above the consensus fair value of ₹817.36 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 28.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹895.36
-16.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
₹654.09
-39.2%
√(22.5 × EPS × BVPS)
EPS=38.51, BVPS=493.76 · outside Graham range (P/E 28.9, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹525.66
-51.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.1%, FD=7%
P/E Fair Value
₹939.64
-12.7%
EPS × 24.4x (sector P/E)
EPS=38.51, Sector P/E=24.4x
Peter Lynch (PEG)
₹119.38
-88.9%
EPS × Growth% (PEG = 1 is fair)
EPS=38.51, g=3.1%
EV/EBITDA
₹1,203.21
+11.8%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=11.77B
Dividend Discount (DDM)
₹242.86
-77.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.25, r=10%, g=3.1%
Book Value (P/B)
₹394.29
-63.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=493.76, ROE=8.6%, g=3.1%, r=10%
Reverse DCF
₹1,076.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.7% | Historical: 3.1%
Margin of Safety
₹565.27
-47.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=753.69, 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.