₹513.01
Below FV▲ +18.3% against the close used
Model range ₹62.52 – ₹767.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹62.52Fair value₹513.01Bull₹767.99
FairClose
52-week traded range
52W low ₹372.0052W high ₹546.05
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
D-Link India Ltd closed at ₹433.80, 15.4% below the consensus fair value of ₹513.01 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹62.52
-85.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.4%, r=10%, tg=3%, n=10yr
Graham Number
₹310.36
-28.5%
√(22.5 × EPS × BVPS)
EPS=29.31, BVPS=146.06 · outside Graham range (P/E 14.4, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹579.71
+33.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.4%, FD=7%
P/E Fair Value
₹653.61
+50.7%
EPS × 22.3x (sector P/E)
EPS=29.31, Sector P/E=22.3x
Peter Lynch (PEG)
₹187.58
-56.8%
EPS × Growth% (PEG = 1 is fair)
EPS=29.31, g=6.4%
EV/EBITDA
₹511.95
+18.0%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=1.39B
Dividend Discount (DDM)
₹767.99
+77.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.98, r=10%, g=6.4%
Book Value (P/B)
₹441.83
+1.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=146.06, ROE=18.1%, g=6%, r=10%
Reverse DCF
₹433.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 6.4%
Margin of Safety
₹301.16
-30.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=401.55, 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.