₹243.17
Below FV▲ +58.6% against the close used
Model range ₹140.78 – ₹589.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹140.78Fair value₹243.17Bull₹589.97
FairClose
52-week traded range
52W low ₹153.3052W high ₹486.95
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Infollion Research Ser L closed at ₹153.30, 37.0% below the consensus fair value of ₹243.17 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹198.88
+29.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹140.78
-8.2%
√(22.5 × EPS × BVPS)
EPS=13.1, BVPS=67.24 · outside Graham range (P/E 12.1, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹589.97
+284.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹199.12
+29.9%
EPS × 15.2x (sector P/E)
EPS=13.1, Sector P/E=15.2x
Peter Lynch (PEG)
₹284.27
+85.4%
EPS × Growth% (PEG = 1 is fair)
EPS=13.1, g=21.7%
EV/EBITDA
₹270.53
+76.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=150M
Book Value (P/B)
₹252.14
+64.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=67.24, ROE=21%, g=6%, r=10%
Reverse DCF
₹153.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 21.7%
Margin of Safety
₹211.64
+38.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=282.19, 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.