₹127.38
Above FV▼ -45.0% against the close used
Model range ₹53.20 – ₹187.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹53.20Fair value₹127.38Bull₹187.22
FairClose
52-week traded range
52W low ₹107.3352W high ₹231.73
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Ikio Technologies Limited closed at ₹231.73, 81.9% above the consensus fair value of ₹127.38 drawn from 7 valuation models.
Financial DNA score 25/100 — Weak. P/E of 37.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹100.83
-56.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹104.47
-54.9%
√(22.5 × EPS × BVPS)
EPS=5.38, BVPS=90.17 · outside Graham range (P/E 37.2, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
₹187.22
-19.2%
EPS × 34.8x (sector P/E)
EPS=5.38, Sector P/E=34.8x
EV/EBITDA
₹136.63
-41.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.09B
Book Value (P/B)
₹53.20
-77.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.17, ROE=7.1%, g=3%, r=10%
Reverse DCF
₹231.73
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.5% | Historical: 0%
Margin of Safety
₹98.13
-57.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=130.84, 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.