The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹73.27Fair value₹175.77Bull₹253.62
FairClose
52-week traded range
52W low ₹81.1052W high ₹184.65
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Delaplex Limited closed at ₹107.00, 39.1% below the consensus fair value of ₹175.77 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹91.78
-14.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.2%, r=10%, tg=3%, n=10yr
Graham Number
₹181.48
+69.6%
√(22.5 × EPS × BVPS)
EPS=14.09, BVPS=103.88
Graham Formula
₹247.28
+131.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.2%, FD=7%
P/E Fair Value
₹253.62
+137.0%
EPS × 18x (sector P/E)
EPS=14.09, Sector P/E=18x
Peter Lynch (PEG)
₹73.27
-31.5%
EPS × Growth% (PEG = 1 is fair)
EPS=14.09, g=5.2%
EV/EBITDA
₹202.95
+89.7%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=140M
Book Value (P/B)
₹227.25
+112.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=103.88, ROE=15.7%, g=5.2%, r=10%
Reverse DCF
₹107.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: 5.2%
Margin of Safety
₹145.16
+35.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=193.54, 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.