The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹18.51Fair value₹57.17Bull₹146.65
FairClose
52-week traded range
52W low ₹40.2952W high ₹45.08
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Lahoti Overseas Ltd. closed at ₹41.14, 28.0% below the consensus fair value of ₹57.17 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹20.76
-49.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹95.44
+132.0%
√(22.5 × EPS × BVPS)
EPS=4.92, BVPS=82.28
Graham Formula
₹146.65
+256.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.8%, FD=7%
P/E Fair Value
₹91.51
+122.4%
EPS × 18.6x (sector P/E)
EPS=4.92, Sector P/E=18.6x
Peter Lynch (PEG)
₹58.06
+41.1%
EPS × Growth% (PEG = 1 is fair)
EPS=4.92, g=11.8%
EV/EBITDA
₹27.65
-32.8%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹18.51
-55.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.28, ROE=6.9%, g=6%, r=10%
Reverse DCF
₹41.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 11.8%
Margin of Safety
₹66.44
+61.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=88.59, 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.