₹17.01
Above FV▼ -48.4% against the close used
Model range ₹14.17 – ₹134.21
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹14.17Fair value₹17.01Bull₹134.21
FairClose
52-week traded range
52W low ₹30.8252W high ₹64.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Dev Accelerator Limited closed at ₹32.99, 93.9% above the consensus fair value of ₹17.01 drawn from 7 valuation models.
Financial DNA score 28/100 — Weak. P/E of 27.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹18.37
-44.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹23.39
-29.1%
√(22.5 × EPS × BVPS)
EPS=0.98, BVPS=24.8 · outside Graham range (P/E 27.9, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
₹14.90
-54.8%
EPS × 15.2x (sector P/E)
EPS=0.98, Sector P/E=15.2x
EV/EBITDA
₹134.21
+306.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.68B
Book Value (P/B)
₹15.41
-53.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.8, ROE=7.4%, g=3%, r=10%
Reverse DCF
₹32.99
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: 0%
Margin of Safety
₹14.17
-57.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.89, 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.