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₹45.56Fair value₹1,684.26Bull₹2,996.23
FairClose
52-week traded range
52W low ₹784.8552W high ₹1,895.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Dynacons Sys & Soln Ltd closed at ₹1,032.20, 38.7% below the consensus fair value of ₹1,684.26 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 15.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹45.56
-95.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹600.84
-41.8%
√(22.5 × EPS × BVPS)
EPS=66.53, BVPS=241.17 · outside Graham range (P/E 15.9, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹2,996.23
+190.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,623.33
+57.3%
EPS × 24.4x (sector P/E)
EPS=66.53, Sector P/E=24.4x
Peter Lynch (PEG)
₹1,663.25
+61.1%
EPS × Growth% (PEG = 1 is fair)
EPS=66.53, g=25%
EV/EBITDA
₹2,036.09
+97.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.61B
Book Value (P/B)
₹1,507.30
+46.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=241.17, ROE=31%, g=6%, r=10%
Reverse DCF
₹1,032.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 25%
Margin of Safety
₹987.37
-4.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1316.49, 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.