₹283.48
Above FV▼ -41.7% against the close used
Model range ₹18.20 – ₹542.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹18.20Fair value₹283.48Bull₹542.63
FairClose
52-week traded range
52W low ₹349.8052W high ₹621.85
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Faze Three Limited closed at ₹486.40, 71.6% above the consensus fair value of ₹283.48 drawn from 9 valuation models.
Financial DNA score 27/100 — Weak. P/E of 39.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹231.89
-52.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
₹226.65
-53.4%
√(22.5 × EPS × BVPS)
EPS=13.8, BVPS=165.44 · outside Graham range (P/E 39.6, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹265.26
-45.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.1%, FD=7%
P/E Fair Value
₹209.76
-56.9%
EPS × 15.2x (sector P/E)
EPS=13.8, Sector P/E=15.2x
Peter Lynch (PEG)
₹84.18
-82.7%
EPS × Growth% (PEG = 1 is fair)
EPS=13.8, g=6.1%
EV/EBITDA
₹542.63
+11.6%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=1.24B
Book Value (P/B)
₹18.20
-96.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=165.44, ROE=6.4%, g=6%, r=10%
Reverse DCF
₹486.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 6.1%
Margin of Safety
₹175.04
-64.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=233.39, 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.