₹124.24
Above FV▼ -38.7% against the close used
Model range ₹79.29 – ₹198.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹79.29Fair value₹124.24Bull₹198.68
FairClose
52-week traded range
52W low ₹158.2552W high ₹362.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Laxmi Dental Limited closed at ₹202.56, 63.0% above the consensus fair value of ₹124.24 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 32.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹98.77
-51.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹79.29
-60.9%
√(22.5 × EPS × BVPS)
EPS=5.27, BVPS=53.03 · outside Graham range (P/E 32.1, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
₹198.68
-1.9%
EPS × 37.7x (sector P/E)
EPS=5.27, Sector P/E=37.7x
EV/EBITDA
₹104.73
-48.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=590M
Book Value (P/B)
₹89.39
-55.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.03, ROE=14.8%, g=3%, r=10%
Reverse DCF
₹202.56
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 0%
Margin of Safety
₹94.19
-53.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=125.58, 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.