₹15.88
Below FV▲ +123.3% against the close used
Model range ₹5.45 – ₹26.87
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹5.45Fair value₹15.88Bull₹26.87
FairClose
52-week traded range
52W low ₹5.3652W high ₹17.92
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Deepak Builders & Eng I L closed at ₹7.11, 55.2% below the consensus fair value of ₹15.88 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹16.87
+137.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹26.13
+267.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.3%, FD=7%
P/E Fair Value
₹12.07
+69.8%
EPS × 14.2x (sector P/E)
EPS=0.85, Sector P/E=14.2x
Peter Lynch (PEG)
₹10.46
+47.0%
EPS × Growth% (PEG = 1 is fair)
EPS=0.85, g=12.3%
EV/EBITDA
₹26.87
+277.9%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=880M
Dividend Discount (DDM)
₹5.45
-23.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.1, r=10%, g=8%
Book Value (P/B)
₹5.45
-23.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6.77, ROE=9.2%, g=6%, r=10%
Reverse DCF
₹7.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 12.3%
Margin of Safety
₹13.77
+93.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.36, 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.