₹292.86
Below FV▲ +54.4% against the close used
Model range ₹125.01 – ₹839.02
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹125.01Fair value₹292.86Bull₹839.02
FairClose
52-week traded range
52W low ₹185.9652W high ₹284.05
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
D.B.Corp Ltd closed at ₹189.67, 35.2% below the consensus fair value of ₹292.86 drawn from 10 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹214.75
+13.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹245.42
+29.4%
√(22.5 × EPS × BVPS)
EPS=18.63, BVPS=143.69
Graham Formula
₹839.02
+342.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹125.01
-34.1%
EPS × 6.71x (sector P/E)
EPS=18.63, Sector P/E=6.71x
Peter Lynch (PEG)
₹465.75
+145.6%
EPS × Growth% (PEG = 1 is fair)
EPS=18.63, g=25%
EV/EBITDA
₹577.65
+204.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.9B
Dividend Discount (DDM)
₹375.89
+98.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.96, r=10%, g=8%
Book Value (P/B)
₹298.16
+57.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=143.69, ROE=14.3%, g=6%, r=10%
Reverse DCF
₹189.67
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 25%
Margin of Safety
₹267.04
+40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=356.05, 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.