₹21.18
Near FV▼ -2.4% against the close used
Model range ₹0.20 – ₹36.03
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹0.20Fair value₹21.18Bull₹36.03
FairClose
52-week traded range
52W low ₹21.7052W high ₹45.65
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Dudigital Global Limited closed at ₹21.70, 2.5% above the consensus fair value of ₹21.18 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 29.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹15.88
-26.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹15.39
-29.1%
√(22.5 × EPS × BVPS)
EPS=0.8, BVPS=13.15 · outside Graham range (P/E 29.7, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹36.03
+66.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹22.60
+4.1%
EPS × 28.25x (sector P/E)
EPS=0.8, Sector P/E=28.25x
Peter Lynch (PEG)
₹20.00
-7.8%
EPS × Growth% (PEG = 1 is fair)
EPS=0.8, g=25%
EV/EBITDA
₹26.27
+21.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=120M
Book Value (P/B)
₹0.20
-99.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.15, ROE=6.1%, g=6%, r=10%
Reverse DCF
₹21.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 25%
Margin of Safety
₹16.86
-22.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22.48, 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.