₹23.11
Above FV▼ -17.5% against the close used
Model range ₹8.80 – ₹40.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹8.80Fair value₹23.11Bull₹40.99
FairClose
52-week traded range
52W low ₹24.4352W high ₹44.67
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Db (Int) Stock Brokers closed at ₹28.00, 21.2% above the consensus fair value of ₹23.11 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 32.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹17.19
-38.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹20.46
-26.9%
√(22.5 × EPS × BVPS)
EPS=0.89, BVPS=20.9 · outside Graham range (P/E 32.6, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₹40.08
+43.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹18.78
-32.9%
EPS × 21.1x (sector P/E)
EPS=0.89, Sector P/E=21.1x
Peter Lynch (PEG)
₹22.25
-20.5%
EPS × Growth% (PEG = 1 is fair)
EPS=0.89, g=25%
EV/EBITDA
₹40.99
+46.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=80M
Book Value (P/B)
₹8.80
-68.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.9, ROE=4.2%, g=6%, r=10%
Reverse DCF
₹28.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.2% | Historical: 25%
Margin of Safety
₹18.10
-35.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24.13, 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.