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₹232.51Fair value₹367.04Bull₹826.86
FairClose
52-week traded range
52W low ₹84.7052W high ₹180.85
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Dynamic Srvcs & Sec Ltd closed at ₹142.65, 61.1% below the consensus fair value of ₹367.04 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹364.43
+155.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹232.51
+63.0%
√(22.5 × EPS × BVPS)
EPS=18.36, BVPS=130.87
Graham Formula
₹826.86
+479.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹279.07
+95.6%
EPS × 15.2x (sector P/E)
EPS=18.36, Sector P/E=15.2x
Peter Lynch (PEG)
₹459.00
+221.8%
EPS × Growth% (PEG = 1 is fair)
EPS=18.36, g=25%
EV/EBITDA
₹522.91
+266.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=800M
Book Value (P/B)
₹386.07
+170.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=130.87, ROE=17.8%, g=6%, r=10%
Reverse DCF
₹142.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 25%
Margin of Safety
₹319.29
+123.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=425.72, 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.