Firstsource Solu. Ltd.
Nifty 500
Smallcap 100
Smallcap 250
₹247.60
-1.49%
Delayed · cached 15 min
Fair value analysis
FSL
Firstsource Solu. Ltd.
₹251.35
Close used for this calculation
₹244.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₹244.43
Near FV▼ -2.8% against the close used
Model range ₹87.77 – ₹385.47
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₹87.77Fair value₹244.43Bull₹385.47
FairClose
52-week traded range
52W low ₹204.3952W high ₹375.80
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Firstsource Solu. Ltd. closed at ₹251.35, 2.8% above the consensus fair value of ₹244.43 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹308.36
+22.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹126.53
-49.7%
√(22.5 × EPS × BVPS)
EPS=9.54, BVPS=74.58 · outside Graham range (P/E 21.9, P/B 3.4) — asset-light, treat as a rough floor
Graham Formula
₹238.30
-5.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.2%, FD=7%
P/E Fair Value
₹167.43
-33.4%
EPS × 17.55x (sector P/E)
EPS=9.54, Sector P/E=17.55x
Peter Lynch (PEG)
₹87.77
-65.1%
EPS × Growth% (PEG = 1 is fair)
EPS=9.54, g=9.2%
EV/EBITDA
₹385.47
+53.4%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=20.39B
Dividend Discount (DDM)
₹301.32
+19.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.58, r=10%, g=8%
Book Value (P/B)
₹216.30
-13.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=74.58, ROE=17.6%, g=6%, r=10%
Reverse DCF
₹251.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 9.2%
Margin of Safety
₹157.62
-37.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=210.16, 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.