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₹43.43Fair value₹107.01Bull₹349.80
FairClose
52-week traded range
52W low ₹71.2652W high ₹76.66
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
H B Estate Developers L closed at ₹71.26, 33.4% below the consensus fair value of ₹107.01 drawn from 7 valuation models.
Financial DNA score 47/100 — Average. P/E of 13.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹349.80
+390.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹101.74
+42.8%
√(22.5 × EPS × BVPS)
EPS=5.1, BVPS=90.2
P/E Fair Value
₹122.40
+71.8%
EPS × 24x (sector P/E)
EPS=5.1, Sector P/E=24x
EV/EBITDA
₹98.41
+38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=490M
Book Value (P/B)
₹43.43
-39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.2, ROE=6.4%, g=3%, r=10%
Reverse DCF
₹71.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 0%
Margin of Safety
₹143.49
+101.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=191.31, 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.