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₹35.75Fair value₹109.72Bull₹203.81
FairClose
52-week traded range
52W low ₹18.4852W high ₹40.35
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Lancor Holdings Limited closed at ₹37.93, 65.4% below the consensus fair value of ₹109.72 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 4.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹203.81
+437.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
₹76.60
+101.9%
√(22.5 × EPS × BVPS)
EPS=5.5, BVPS=47.41
Graham Formula
₹109.80
+189.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.5%, FD=7%
P/E Fair Value
₹132.00
+248.0%
EPS × 24x (sector P/E)
EPS=5.5, Sector P/E=24x
Peter Lynch (PEG)
₹35.75
-5.7%
EPS × Growth% (PEG = 1 is fair)
EPS=5.5, g=6.5%
Book Value (P/B)
₹150.53
+296.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.41, ROE=18.7%, g=6%, r=10%
Reverse DCF
₹37.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 6.5%
Margin of Safety
₹97.91
+158.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=130.55, 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.