₹258.46
Above FV▼ -22.2% against the close used
Model range ₹77.79 – ₹877.72
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹77.79Fair value₹258.46Bull₹877.72
FairClose
52-week traded range
52W low ₹114.3152W high ₹337.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Hitech Corporation Ltd closed at ₹332.25, 28.5% above the consensus fair value of ₹258.46 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 30.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹90.71
-72.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
₹202.60
-39.0%
√(22.5 × EPS × BVPS)
EPS=8.84, BVPS=206.37 · outside Graham range (P/E 30.2, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₹214.24
-35.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.8%, FD=7%
P/E Fair Value
₹165.31
-50.2%
EPS × 18.7x (sector P/E)
EPS=8.84, Sector P/E=18.7x
Peter Lynch (PEG)
₹77.79
-76.6%
EPS × Growth% (PEG = 1 is fair)
EPS=8.84, g=8.8%
EV/EBITDA
₹877.72
+164.2%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=1.15B
Book Value (P/B)
₹120.31
-63.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=206.37, ROE=5.8%, g=6%, r=10%
Reverse DCF
₹332.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: 8.8%
Margin of Safety
₹126.16
-62.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=168.22, 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.