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₹11.21Fair value₹72.05Bull₹104.09
FairClose
52-week traded range
52W low ₹49.3452W high ₹84.61
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Delta Corp Limited closed at ₹54.34, 24.6% below the consensus fair value of ₹72.05 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹59.79
+10.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹104.09
+91.5%
√(22.5 × EPS × BVPS)
EPS=3.19, BVPS=150.94
P/E Fair Value
₹99.85
+83.7%
EPS × 31.3x (sector P/E)
EPS=3.19, Sector P/E=31.3x
EV/EBITDA
₹66.74
+22.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.83B
Book Value (P/B)
₹11.21
-79.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=150.94, ROE=3.5%, g=3%, r=10%
Reverse DCF
₹54.34
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: 0%
Margin of Safety
₹65.93
+21.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=87.91, 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.