₹306.36
Above FV▼ -38.5% against the close used
Model range ₹186.13 – ₹540.42
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹186.13Fair value₹306.36Bull₹540.42
FairClose
52-week traded range
52W low ₹374.1052W high ₹695.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Emudhra Limited closed at ₹497.90, 62.5% above the consensus fair value of ₹306.36 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 35.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹258.43
-48.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹186.13
-62.6%
√(22.5 × EPS × BVPS)
EPS=13.02, BVPS=118.27 · outside Graham range (P/E 35.6, P/B 4.2) — asset-light, treat as a rough floor
Graham Formula
₹540.42
+8.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=18.1%, FD=7%
P/E Fair Value
₹317.69
-36.2%
EPS × 24.4x (sector P/E)
EPS=13.02, Sector P/E=24.4x
Peter Lynch (PEG)
₹235.66
-52.7%
EPS × Growth% (PEG = 1 is fair)
EPS=13.02, g=18.1%
EV/EBITDA
₹419.28
-15.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.93B
Book Value (P/B)
₹195.14
-60.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=118.27, ROE=12.6%, g=6%, r=10%
Reverse DCF
₹497.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 18.1%
Margin of Safety
₹244.25
-50.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=325.67, 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.