Dixon Techno (India) Ltd

DIXON NSE Consumer Discretionary Consumer Electronics
Nifty 200 Nifty 500 Midcap 50 Midcap 100 Midcap 150 LargeMid 250 F&O
₹13,425.00
-0.56%
Delayed · cached 15 min

Fair value analysis

DIXON
Dixon Techno (India) Ltd
Consumer Discretionary›Consumer Electronics
₹13,500.00
Close used for this calculation
₹6,939.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability17/25
Returns8/25
Balance Sheet19/25
Efficiency8/25
Growth12/25
Good
Quality radar
52Prof.17/25Ret.8/25Eff.8/25B.Sht19/25Growth12/25

Consensus fair value

₹6,939.21
Above FV
▼ -48.6% against the close used
Model range ₹2,309.03 – ₹10,655.90
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₹2,309.03Fair value₹6,939.21Bull₹10,655.90
FairClose
52-week traded range
52W low ₹9,673.0052W high ₹18,331.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Dixon Techno (India) Ltd closed at ₹13,500.00, 94.5% above the consensus fair value of ₹6,939.21 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 43.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹2,362.39
-82.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹2,309.03
-82.9%
√(22.5 × EPS × BVPS)
EPS=236.61, BVPS=1001.48 · outside Graham range (P/E 43.8, P/B 13.5) — asset-light, treat as a rough floor
Graham Formula
₹10,655.90
-21.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹8,234.03
-39.0%
EPS × 34.8x (sector P/E)
EPS=236.61, Sector P/E=34.8x
Peter Lynch (PEG)
₹5,915.25
-56.2%
EPS × Growth% (PEG = 1 is fair)
EPS=236.61, g=25%
EV/EBITDA
₹6,541.72
-51.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.66B
Book Value (P/B)
₹3,229.78
-76.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1001.48, ROE=18.9%, g=6%, r=10%
Reverse DCF
₹13,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.3% | Historical: 25%
Margin of Safety
₹4,417.75
-67.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5890.34, 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.