₹147.30
Near FV▲ +3.2% against the close used
Model range ₹82.38 – ₹216.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹82.38Fair value₹147.30Bull₹216.91
FairClose
52-week traded range
52W low ₹121.4852W high ₹263.22
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Dam Capital Advisors Ltd closed at ₹142.78, 3.1% below the consensus fair value of ₹147.30 drawn from 7 valuation models.
Financial DNA score 65/100 — Strong. P/E of 13.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹82.38
-42.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹104.23
-27.0%
√(22.5 × EPS × BVPS)
EPS=10.28, BVPS=46.97 · outside Graham range (P/E 13.9, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
₹216.91
+51.9%
EPS × 21.1x (sector P/E)
EPS=10.28, Sector P/E=21.1x
EV/EBITDA
₹190.99
+33.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.35B
Book Value (P/B)
₹143.59
+0.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.97, ROE=24.4%, g=3%, r=10%
Reverse DCF
₹142.78
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 0%
Margin of Safety
₹100.88
-29.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=134.51, 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.