₹236.81
Near FV▼ -11.2% against the close used
Model range ₹140.60 – ₹290.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹140.60Fair value₹236.81Bull₹290.70
FairClose
52-week traded range
52W low ₹247.2552W high ₹376.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Innovision Limited closed at ₹266.80, 12.7% above the consensus fair value of ₹236.81 drawn from 7 valuation models.
Financial DNA score 29/100 — Weak. P/E of 36.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹290.70
+9.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹143.84
-46.1%
√(22.5 × EPS × BVPS)
EPS=15.51, BVPS=59.29 · outside Graham range (P/E 36, P/B 4.5) — asset-light, treat as a rough floor
P/E Fair Value
₹278.40
+4.3%
EPS × 17.95x (sector P/E)
EPS=15.51, Sector P/E=17.95x
EV/EBITDA
₹191.49
-28.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=570M
Book Value (P/B)
₹140.60
-47.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=59.29, ROE=19.6%, g=3%, r=10%
Reverse DCF
₹266.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: 0%
Margin of Safety
₹178.23
-33.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=237.65, 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.