₹153.41
Above FV▼ -60.7% against the close used
Model range ₹59.60 – ₹222.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹59.60Fair value₹153.41Bull₹222.43
FairClose
52-week traded range
52W low ₹336.7052W high ₹632.45
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vasa Denticity Limited closed at ₹390.00, 154.2% above the consensus fair value of ₹153.41 drawn from 7 valuation models.
Financial DNA score 11/100 — Weak. P/E of 58.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹110.58
-71.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹122.68
-68.5%
√(22.5 × EPS × BVPS)
EPS=5.9, BVPS=113.37 · outside Graham range (P/E 58.3, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
₹222.43
-43.0%
EPS × 37.7x (sector P/E)
EPS=5.9, Sector P/E=37.7x
EV/EBITDA
₹75.00
-80.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=130M
Book Value (P/B)
₹59.60
-84.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=113.37, ROE=6.7%, g=3%, r=10%
Reverse DCF
₹390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.4% | Historical: 0%
Margin of Safety
₹113.92
-70.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=151.9, 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.