₹953.82
Below FV▲ +22.0% against the close used
Model range ₹30.29 – ₹2,095.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹30.29Fair value₹953.82Bull₹2,095.40
FairClose
52-week traded range
52W low ₹718.9552W high ₹1,000.90
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Eldeco Hsg & Ind Ltd. closed at ₹781.60, 18.1% below the consensus fair value of ₹953.82 drawn from 10 valuation models.
Financial DNA score 48/100 — Average. P/E of 21.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹2,095.40
+168.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹580.16
-25.8%
√(22.5 × EPS × BVPS)
EPS=24.69, BVPS=605.89 · outside Graham range (P/E 21.2, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₹777.21
-0.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.7%, FD=7%
P/E Fair Value
₹592.56
-24.2%
EPS × 24x (sector P/E)
EPS=24.69, Sector P/E=24x
Peter Lynch (PEG)
₹313.56
-59.9%
EPS × Growth% (PEG = 1 is fair)
EPS=24.69, g=12.7%
EV/EBITDA
₹374.76
-52.1%
(EBITDA × 16.4x − Net Debt) ÷ Shares
EBITDA=320M
Dividend Discount (DDM)
₹485.37
-37.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.99, r=10%, g=8%
Book Value (P/B)
₹30.29
-96.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=605.89, ROE=6.2%, g=6%, r=10%
Reverse DCF
₹781.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: 12.7%
Margin of Safety
₹758.50
-3.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1011.33, 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.