Expleo Solutions Limited

EXPLEOSOL NSE Information Technology IT Enabled Services
₹891.00
+0.81%
Delayed · cached 15 min

Fair value analysis

EXPLEOSOL
Expleo Solutions Limited
Information TechnologyIT Enabled Services
₹883.80
Close used for this calculation
₹1,642.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability17/25
Returns19/25
Balance Sheet21/25
Efficiency25/25
Growth19/25
Exceptional
Quality radar
82Prof.17/25Ret.19/25Eff.25/25B.Sht21/25Growth19/25

Consensus fair value

₹1,642.93
Below FV
▲ +85.9% against the close used
Model range ₹814.88 – ₹5,917.92
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₹814.88Fair value₹1,642.93Bull₹5,917.92
FairClose
52-week traded range
52W low ₹646.9052W high ₹1,118.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Expleo Solutions Limited closed at ₹883.80, 46.2% below the consensus fair value of ₹1,642.93 drawn from 10 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,487.30
+68.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,029.13
+16.4%
√(22.5 × EPS × BVPS)
EPS=79.89, BVPS=589.2
Graham Formula
₹2,143.91
+142.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.2%, FD=7%
P/E Fair Value
₹1,949.32
+120.6%
EPS × 24.4x (sector P/E)
EPS=79.89, Sector P/E=24.4x
Peter Lynch (PEG)
₹814.88
-7.8%
EPS × Growth% (PEG = 1 is fair)
EPS=79.89, g=10.2%
EV/EBITDA
₹1,909.65
+116.1%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=1.98B
Dividend Discount (DDM)
₹5,917.92
+569.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=109.59, r=10%, g=8%
Book Value (P/B)
₹1,870.71
+111.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=589.2, ROE=18.7%, g=6%, r=10%
Reverse DCF
₹883.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 10.2%
Margin of Safety
₹1,239.31
+40.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1652.42, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.