₹150.33
Below FV▲ +74.3% against the close used
Model range ₹76.82 – ₹252.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹76.82Fair value₹150.33Bull₹252.30
FairClose
52-week traded range
52W low ₹71.4452W high ₹132.05
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Inspirisys Solutions Ltd closed at ₹86.25, 42.6% below the consensus fair value of ₹150.33 drawn from 7 valuation models.
Financial DNA score 57/100 — Good. P/E of 8.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹105.22
+22.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹76.82
-10.9%
√(22.5 × EPS × BVPS)
EPS=10.34, BVPS=25.37 · outside Graham range (P/E 8.3, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
₹252.30
+192.5%
EPS × 24.4x (sector P/E)
EPS=10.34, Sector P/E=24.4x
EV/EBITDA
₹96.46
+11.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=460M
Book Value (P/B)
₹183.37
+112.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25.37, ROE=53.6%, g=3%, r=10%
Reverse DCF
₹86.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.9% | Historical: 0%
Margin of Safety
₹108.59
+25.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=144.78, 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.