₹20.15
Above FV▼ -39.7% against the close used
Model range ₹4.82 – ₹55.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹4.82Fair value₹20.15Bull₹55.40
FairClose
52-week traded range
52W low ₹33.3052W high ₹97.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Drone Destination Limited closed at ₹33.40, 65.8% above the consensus fair value of ₹20.15 drawn from 7 valuation models.
Financial DNA score 25/100 — Weak. P/E of 69.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹9.00
-73.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹16.35
-51.1%
√(22.5 × EPS × BVPS)
EPS=0.48, BVPS=24.74 · outside Graham range (P/E 69.9, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
₹11.90
-64.4%
EPS × 24.8x (sector P/E)
EPS=0.48, Sector P/E=24.8x
EV/EBITDA
₹55.40
+65.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=160M
Book Value (P/B)
₹4.82
-85.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.74, ROE=2%, g=3%, r=10%
Reverse DCF
₹33.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.1% | Historical: 0%
Margin of Safety
₹9.31
-72.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12.42, 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.