Glottis Limited
₹59.04
+0.51%
Delayed · cached 15 min
Fair value analysis
GLOTTIS
Glottis Limited
₹58.74
Close used for this calculation
₹71.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₹71.14
Below FV▲ +21.1% against the close used
Model range ₹44.75 – ₹96.29
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₹44.75Fair value₹71.14Bull₹96.29
FairClose
52-week traded range
52W low ₹38.1452W high ₹83.71
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Glottis Limited closed at ₹58.74, 17.4% below the consensus fair value of ₹71.14 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 14.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹76.47
+30.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹52.59
-10.5%
√(22.5 × EPS × BVPS)
EPS=4.08, BVPS=30.12 · outside Graham range (P/E 14.5, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
₹96.29
+63.9%
EPS × 23.6x (sector P/E)
EPS=4.08, Sector P/E=23.6x
EV/EBITDA
₹51.32
-12.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=530M
Book Value (P/B)
₹44.75
-23.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.12, ROE=13.4%, g=3%, r=10%
Reverse DCF
₹58.74
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 0%
Margin of Safety
₹56.34
-4.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.12, 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.