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₹71.46Fair value₹131.60Bull₹284.18
FairClose
52-week traded range
52W low ₹53.5052W high ₹377.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Giriraj Civil Devp Ltd closed at ₹80.50, 38.8% below the consensus fair value of ₹131.60 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹125.25
+55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹91.00
+13.0%
√(22.5 × EPS × BVPS)
EPS=6.31, BVPS=58.33
Graham Formula
₹284.18
+253.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹89.60
+11.3%
EPS × 14.2x (sector P/E)
EPS=6.31, Sector P/E=14.2x
Peter Lynch (PEG)
₹157.75
+96.0%
EPS × Growth% (PEG = 1 is fair)
EPS=6.31, g=25%
EV/EBITDA
₹177.74
+120.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=260M
Book Value (P/B)
₹71.46
-11.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=58.33, ROE=10.9%, g=6%, r=10%
Reverse DCF
₹80.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 25%
Margin of Safety
₹110.63
+37.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=147.51, 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.