₹252.87
Below FV▲ +17.6% against the close used
Model range ₹137.44 – ₹573.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹137.44Fair value₹252.87Bull₹573.30
FairClose
52-week traded range
52W low ₹190.0052W high ₹385.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Integrated Perso Ser Ltd closed at ₹215.00, 15.0% below the consensus fair value of ₹252.87 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 20.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹252.68
+17.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹137.44
-36.1%
√(22.5 × EPS × BVPS)
EPS=12.73, BVPS=65.95 · outside Graham range (P/E 20, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹573.30
+166.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹193.50
-10.0%
EPS × 15.2x (sector P/E)
EPS=12.73, Sector P/E=15.2x
Peter Lynch (PEG)
₹318.25
+48.0%
EPS × Growth% (PEG = 1 is fair)
EPS=12.73, g=25%
EV/EBITDA
₹265.82
+23.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹194.56
-9.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.95, ROE=17.8%, g=6%, r=10%
Reverse DCF
₹215.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.9% | Historical: 25%
Margin of Safety
₹216.92
+0.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=289.23, 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.