₹174.68
Near FV▲ +12.0% against the close used
Model range ₹108.62 – ₹253.62
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹108.62Fair value₹174.68Bull₹253.62
FairClose
52-week traded range
52W low ₹148.0052W high ₹667.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Interiors & More Limited closed at ₹156.00, 10.7% below the consensus fair value of ₹174.68 drawn from 7 valuation models.
Financial DNA score 40/100 — Average. P/E of 17.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹181.43
+16.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹108.62
-30.4%
√(22.5 × EPS × BVPS)
EPS=9.68, BVPS=54.17 · outside Graham range (P/E 17, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₹253.62
+62.6%
EPS × 26.2x (sector P/E)
EPS=9.68, Sector P/E=26.2x
EV/EBITDA
₹117.51
-24.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹119.17
-23.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=54.17, ROE=18.4%, g=3%, r=10%
Reverse DCF
₹156.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 0%
Margin of Safety
₹135.92
-12.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=181.22, 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.