Dj Mediaprint & Log Ltd

DJML NSE Services Logistics Solution Provider
₹82.39
+0.78%
Delayed · cached 15 min

Fair value analysis

DJML
Dj Mediaprint & Log Ltd
ServicesLogistics Solution Provider
₹81.75
Close used for this calculation
₹86.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability19/25
Returns12/25
Balance Sheet9/25
Efficiency10/25
Growth14/25
Good
Quality radar
50Prof.19/25Ret.12/25Eff.10/25B.Sht9/25Growth14/25

Consensus fair value

₹86.03
Near FV
▲ +5.2% against the close used
Model range ₹43.87 – ₹158.25
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₹43.87Fair value₹86.03Bull₹158.25
FairClose
52-week traded range
52W low ₹53.8952W high ₹121.87

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

Valuation summary

Trading close to the consensus fair value

Dj Mediaprint & Log Ltd closed at ₹81.75, 5.0% below the consensus fair value of ₹86.03 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 25.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹62.92
-23.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹43.87
-46.3%
√(22.5 × EPS × BVPS)
EPS=3.17, BVPS=26.98 · outside Graham range (P/E 25.1, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹142.76
+74.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹74.81
-8.5%
EPS × 23.6x (sector P/E)
EPS=3.17, Sector P/E=23.6x
Peter Lynch (PEG)
₹79.25
-3.1%
EPS × Growth% (PEG = 1 is fair)
EPS=3.17, g=25%
EV/EBITDA
₹158.25
+93.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=340M
Book Value (P/B)
₹54.63
-33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26.98, ROE=14.1%, g=6%, r=10%
Reverse DCF
₹81.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 25%
Margin of Safety
₹60.82
-25.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=81.09, 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.