₹153.69
Below FV▲ +58.7% against the close used
Model range ₹18.31 – ₹312.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹18.31Fair value₹153.69Bull₹312.40
FairClose
52-week traded range
52W low ₹88.7652W high ₹170.32
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Jai Corp Limited closed at ₹96.84, 37.0% below the consensus fair value of ₹153.69 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹18.31
-81.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹93.55
-3.4%
√(22.5 × EPS × BVPS)
EPS=9.64, BVPS=40.35 · outside Graham range (P/E 17.8, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹312.40
+222.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.2%, FD=7%
P/E Fair Value
₹241.00
+148.9%
EPS × 25x (sector P/E)
EPS=9.64, Sector P/E=25x
Peter Lynch (PEG)
₹127.25
+31.4%
EPS × Growth% (PEG = 1 is fair)
EPS=9.64, g=13.2%
EV/EBITDA
₹51.46
-46.9%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=680M
Book Value (P/B)
₹60.52
-37.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40.35, ROE=12%, g=6%, r=10%
Reverse DCF
₹96.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 13.2%
Margin of Safety
₹124.74
+28.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=166.32, 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.