₹322.77
Above FV▼ -17.5% against the close used
Model range ₹123.30 – ₹493.89
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹123.30Fair value₹322.77Bull₹493.89
FairClose
52-week traded range
52W low ₹257.7552W high ₹583.85
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Ems Limited closed at ₹391.40, 21.3% above the consensus fair value of ₹322.77 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 31.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹305.50
-21.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹231.43
-40.9%
√(22.5 × EPS × BVPS)
EPS=16.3, BVPS=146.04 · outside Graham range (P/E 31.2, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
₹493.89
+26.2%
EPS × 30.3x (sector P/E)
EPS=16.3, Sector P/E=30.3x
EV/EBITDA
₹253.20
-35.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.53B
Book Value (P/B)
₹123.30
-68.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=146.04, ROE=8.9%, g=3%, r=10%
Reverse DCF
₹391.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 0%
Margin of Safety
₹257.71
-34.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=343.61, 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.