₹298.34
Above FV▼ -43.3% against the close used
Model range ₹102.78 – ₹546.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹102.78Fair value₹298.34Bull₹546.22
FairClose
52-week traded range
52W low ₹514.0052W high ₹787.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Hdfc Life Ins Co Ltd closed at ₹526.15, 76.4% above the consensus fair value of ₹298.34 drawn from 9 valuation models.
Financial DNA score 36/100 — Average. P/E of 58.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹175.86
-66.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹135.18
-74.3%
√(22.5 × EPS × BVPS)
EPS=8.86, BVPS=91.66 · outside Graham range (P/E 58.3, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₹260.80
-50.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.6%, FD=7%
P/E Fair Value
₹546.22
+3.8%
EPS × 61.65x (sector P/E)
EPS=8.86, Sector P/E=61.65x
Peter Lynch (PEG)
₹102.78
-80.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8.86, g=11.6%
EV/EBITDA
₹124.02
-76.4%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=19.14B
Book Value (P/B)
₹121.45
-76.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.66, ROE=11.3%, g=6%, r=10%
Reverse DCF
₹526.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.9% | Historical: 11.6%
Margin of Safety
₹209.64
-60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=279.52, 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.