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₹44.97Fair value₹61.50Bull₹121.85
FairClose
52-week traded range
52W low ₹21.9552W high ₹37.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hrh Next Services Limited closed at ₹24.85, 59.6% below the consensus fair value of ₹61.50 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹68.97
+177.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹52.38
+110.8%
√(22.5 × EPS × BVPS)
EPS=3.68, BVPS=33.13
P/E Fair Value
₹64.58
+159.9%
EPS × 17.55x (sector P/E)
EPS=3.68, Sector P/E=17.55x
EV/EBITDA
₹121.85
+390.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=170M
Book Value (P/B)
₹44.97
+81.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33.13, ROE=12.5%, g=3%, r=10%
Reverse DCF
₹24.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 0%
Margin of Safety
₹46.48
+87.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61.98, 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.