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₹409.07Fair value₹924.79Bull₹1,253.07
FairClose
52-week traded range
52W low ₹1,274.9052W high ₹1,928.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Inventurus Knowledge So L closed at ₹1,783.70, 92.9% above the consensus fair value of ₹924.79 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 39.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹727.53
-59.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹409.07
-77.1%
√(22.5 × EPS × BVPS)
EPS=42.03, BVPS=176.95 · outside Graham range (P/E 39.1, P/B 10.1) — asset-light, treat as a rough floor
P/E Fair Value
₹1,025.53
-42.5%
EPS × 24.4x (sector P/E)
EPS=42.03, Sector P/E=24.4x
Peter Lynch (PEG)
₹1,050.75
-41.1%
EPS × Growth% (PEG = 1 is fair)
EPS=42.03, g=25%
EV/EBITDA
₹1,253.07
-29.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.08B
Book Value (P/B)
₹1,123.66
-37.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=176.95, ROE=31.4%, g=6%, r=10%
Reverse DCF
₹1,783.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.3% | Historical: 25%
Margin of Safety
₹540.53
-69.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=720.71, 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.