₹159.54
Near FV▼ -1.8% against the close used
Model range ₹80.82 – ₹276.24
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹80.82Fair value₹159.54Bull₹276.24
FairClose
52-week traded range
52W low ₹162.4052W high ₹252.78
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
La Opala Rg Limited closed at ₹162.40, 1.8% above the consensus fair value of ₹159.54 drawn from 10 valuation models.
Financial DNA score 68/100 — Strong. P/E of 18.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹126.09
-22.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹120.03
-26.1%
√(22.5 × EPS × BVPS)
EPS=8.32, BVPS=76.97 · outside Graham range (P/E 18.7, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹269.63
+66.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.2%, FD=7%
P/E Fair Value
₹155.58
-4.2%
EPS × 18.7x (sector P/E)
EPS=8.32, Sector P/E=18.7x
Peter Lynch (PEG)
₹109.82
-32.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8.32, g=13.2%
EV/EBITDA
₹208.54
+28.4%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=1.37B
Dividend Discount (DDM)
₹276.24
+70.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.12, r=10%, g=8%
Book Value (P/B)
₹80.82
-50.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.97, ROE=10.2%, g=6%, r=10%
Reverse DCF
₹162.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 13.2%
Margin of Safety
₹125.87
-22.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=167.83, 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.