₹423.38
Below FV▲ +22.6% against the close used
Model range ₹49.32 – ₹617.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹49.32Fair value₹423.38Bull₹617.25
FairClose
52-week traded range
52W low ₹321.1052W high ₹486.85
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Fdc Limited closed at ₹345.35, 18.4% below the consensus fair value of ₹423.38 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 18.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹49.32
-85.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹257.26
-25.5%
√(22.5 × EPS × BVPS)
EPS=17.29, BVPS=170.12 · outside Graham range (P/E 18, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹582.80
+68.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.9%, FD=7%
P/E Fair Value
₹617.25
+78.7%
EPS × 35.7x (sector P/E)
EPS=17.29, Sector P/E=35.7x
Peter Lynch (PEG)
₹240.33
-30.4%
EPS × Growth% (PEG = 1 is fair)
EPS=17.29, g=13.9%
EV/EBITDA
₹425.54
+23.2%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=4.05B
Dividend Discount (DDM)
₹272.27
-21.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.04, r=10%, g=8%
Book Value (P/B)
₹221.16
-36.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=170.12, ROE=11.2%, g=6%, r=10%
Reverse DCF
₹345.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: 13.9%
Margin of Safety
₹282.49
-18.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=376.66, 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.