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.