₹316.42
Above FV▼ -51.6% against the close used
Model range ₹190.03 – ₹372.44
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹190.03Fair value₹316.42Bull₹372.44
FairClose
52-week traded range
52W low ₹332.9052W high ₹687.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Dolphin Off Ent (Ind) L closed at ₹654.00, 106.7% above the consensus fair value of ₹316.42 drawn from 8 valuation models.
Financial DNA score 40/100 — Average. P/E of 36.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹340.01
-48.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹190.03
-70.9%
√(22.5 × EPS × BVPS)
EPS=17.13, BVPS=93.7 · outside Graham range (P/E 36, P/B 7) — asset-light, treat as a rough floor
P/E Fair Value
₹310.05
-52.6%
EPS × 18.1x (sector P/E)
EPS=17.13, Sector P/E=18.1x
Peter Lynch (PEG)
₹246.67
-62.3%
EPS × Growth% (PEG = 1 is fair)
EPS=17.13, g=14.4%
EV/EBITDA
₹330.17
-49.5%
(EBITDA × 17.2x − Net Debt) ÷ Shares
EBITDA=880M
Book Value (P/B)
₹372.44
-43.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93.7, ROE=21.9%, g=6%, r=10%
Reverse DCF
₹654.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 14.4%
Margin of Safety
₹210.02
-67.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=280.03, 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.