Elcid Investments Ltd.
₹106,850.00
+0.42%
Delayed · cached 15 min
Fair value analysis
ELCIDIN
Elcid Investments Ltd.
₹106,850.00
Close used for this calculation
₹108,429.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
₹108,429.70
Near FV▲ +1.5% against the close used
Model range ₹46,174.46 – ₹215,843.71
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₹46,174.46Fair value₹108,429.70Bull₹215,843.71
FairClose
52-week traded range
52W low ₹106,400.0052W high ₹133,779.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Elcid Investments Ltd. closed at ₹106,850.00, 1.5% below the consensus fair value of ₹108,429.70 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 22.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹62,524.41
-41.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹215,843.71
+102.0%
√(22.5 × EPS × BVPS)
EPS=5426, BVPS=381607.14
Graham Formula
₹182,894.96
+71.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.9%, FD=7%
P/E Fair Value
₹134,564.80
+25.9%
EPS × 24.8x (sector P/E)
EPS=5426, Sector P/E=24.8x
Peter Lynch (PEG)
₹75,421.40
-29.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5426, g=13.9%
EV/EBITDA
₹109,327.50
+2.3%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=1.29B
Book Value (P/B)
₹46,174.46
-56.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=381607.14, ROE=1.2%, g=6%, r=10%
Reverse DCF
₹106,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 13.9%
Margin of Safety
₹111,717.73
+4.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=148956.97, 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.