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₹8.33Fair value₹59.42Bull₹82.93
FairClose
52-week traded range
52W low ₹22.9852W high ₹36.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Den Networks Ltd closed at ₹27.05, 54.5% below the consensus fair value of ₹59.42 drawn from 7 valuation models.
Financial DNA score 42/100 — Average. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹65.04
+140.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹74.55
+175.6%
√(22.5 × EPS × BVPS)
EPS=3.47, BVPS=71.18
P/E Fair Value
₹82.93
+206.6%
EPS × 23.9x (sector P/E)
EPS=3.47, Sector P/E=23.9x
EV/EBITDA
₹33.39
+23.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.61B
Book Value (P/B)
₹8.33
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71.18, ROE=1.2%, g=3%, r=10%
Reverse DCF
₹27.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 0%
Margin of Safety
₹55.63
+105.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=74.17, 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.