₹255.29
Above FV▼ -60.9% against the close used
Model range ₹46.79 – ₹388.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹46.79Fair value₹255.29Bull₹388.79
FairClose
52-week traded range
52W low ₹184.7852W high ₹738.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Dee Development Eng Ltd closed at ₹653.45, 156.0% above the consensus fair value of ₹255.29 drawn from 9 valuation models.
Financial DNA score 22/100 — Weak. P/E of 58.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹167.78
-74.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
₹179.74
-72.5%
√(22.5 × EPS × BVPS)
EPS=11.14, BVPS=128.89 · outside Graham range (P/E 58.7, P/B 5.1) — asset-light, treat as a rough floor
Graham Formula
₹174.82
-73.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.2%, FD=7%
P/E Fair Value
₹388.79
-40.5%
EPS × 34.9x (sector P/E)
EPS=11.14, Sector P/E=34.9x
Peter Lynch (PEG)
₹46.79
-92.8%
EPS × Growth% (PEG = 1 is fair)
EPS=11.14, g=4.2%
EV/EBITDA
₹304.57
-53.4%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=2.49B
Book Value (P/B)
₹113.55
-82.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=128.89, ROE=9.3%, g=4.2%, r=10%
Reverse DCF
₹653.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.7% | Historical: 4.2%
Margin of Safety
₹170.84
-73.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=227.78, 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.