₹117.63
Near FV▲ +5.3% against the close used
Model range ₹30.34 – ₹202.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹30.34Fair value₹117.63Bull₹202.11
FairClose
52-week traded range
52W low ₹104.8452W high ₹290.20
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Ecos (India) Mob & Hosp L closed at ₹111.73, 5.0% below the consensus fair value of ₹117.63 drawn from 8 valuation models.
Financial DNA score 71/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹109.39
-2.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹98.65
-11.7%
√(22.5 × EPS × BVPS)
EPS=9.6, BVPS=45.05 · outside Graham range (P/E 11.4, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
₹109.44
-2.0%
EPS × 11.4x (sector P/E)
EPS=9.6, Sector P/E=11.4x
EV/EBITDA
₹202.11
+80.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.22B
Dividend Discount (DDM)
₹30.34
-72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.38, r=10%, g=2%
Book Value (P/B)
₹112.63
+0.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.05, ROE=20.5%, g=3%, r=10%
Reverse DCF
₹111.73
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 0%
Margin of Safety
₹79.37
-29.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=105.83, 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.