Iifl Capital Services Ltd

IIFLCAPS NSE Financial Services Stockbroking & Allied
Microcap 250
₹339.05
+0.52%
Delayed · cached 15 min

Fair value analysis

IIFLCAPS
Iifl Capital Services Ltd
Financial ServicesStockbroking & Allied
₹337.30
Close used for this calculation
₹405.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability25/25
Returns13/25
Balance Sheet6/25
Efficiency13/25
Growth20/25
Good
Quality radar
57Prof.25/25Ret.13/25Eff.13/25B.Sht6/25Growth20/25

Consensus fair value

₹405.79
Below FV
▲ +20.3% against the close used
Model range ₹199.97 – ₹811.54
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₹199.97Fair value₹405.79Bull₹811.54
FairClose
52-week traded range
52W low ₹244.1552W high ₹395.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Iifl Capital Services Ltd closed at ₹337.30, 16.9% below the consensus fair value of ₹405.79 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹357.68
+6.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹199.97
-40.7%
√(22.5 × EPS × BVPS)
EPS=18.02, BVPS=98.63 · outside Graham range (P/E 18.7, P/B 3.4) — asset-light, treat as a rough floor
Graham Formula
₹811.54
+140.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹380.22
+12.7%
EPS × 21.1x (sector P/E)
EPS=18.02, Sector P/E=21.1x
Peter Lynch (PEG)
₹450.50
+33.6%
EPS × Growth% (PEG = 1 is fair)
EPS=18.02, g=25%
EV/EBITDA
₹513.53
+52.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.05B
Book Value (P/B)
₹251.50
-25.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=98.63, ROE=16.2%, g=6%, r=10%
Reverse DCF
₹337.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 25%
Margin of Safety
₹328.01
-2.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=437.35, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.