₹58.54
Above FV▼ -70.1% against the close used
Model range ₹36.30 – ₹70.05
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹36.30Fair value₹58.54Bull₹70.05
FairClose
52-week traded range
52W low ₹131.3352W high ₹221.56
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Billionbrains Garage Vn L closed at ₹195.84, 234.5% above the consensus fair value of ₹58.54 drawn from 7 valuation models.
Financial DNA score 37/100 — Average. P/E of 51.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹62.23
-68.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹36.30
-81.5%
√(22.5 × EPS × BVPS)
EPS=3.32, BVPS=17.64 · outside Graham range (P/E 51.5, P/B 11.1) — asset-light, treat as a rough floor
P/E Fair Value
₹70.05
-64.2%
EPS × 21.1x (sector P/E)
EPS=3.32, Sector P/E=21.1x
EV/EBITDA
₹43.07
-78.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=27.92B
Book Value (P/B)
₹65.03
-66.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.64, ROE=28.8%, g=3%, r=10%
Reverse DCF
₹195.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.8% | Historical: 0%
Margin of Safety
₹42.14
-78.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.19, 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.