Delaplex Limited

DELAPLEX NSE Information Technology Computers - Software & Consulting
₹269.10
-1.52%
Delayed · cached 15 min

Fair value analysis

DELAPLEX
Delaplex Limited
Information TechnologyComputers - Software & Consulting
₹107.00
Close used for this calculation
₹175.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability17/25
Returns19/25
Balance Sheet14/25
Efficiency18/25
Growth11/25
Strong
Quality radar
68Prof.17/25Ret.19/25Eff.18/25B.Sht14/25Growth11/25

Consensus fair value

₹175.77
Below FV
▲ +64.3% against the close used
Model range ₹73.27 – ₹253.62
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.

Educational data only. Not a recommendation to buy, sell or hold any security.