₹46.49
Above FV▼ -75.5% against the close used
Model range ₹24.48 – ₹62.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹24.48Fair value₹46.49Bull₹62.11
FairClose
52-week traded range
52W low ₹172.2352W high ₹393.96
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Laxmi Goldorna House Ltd closed at ₹189.49, 307.6% above the consensus fair value of ₹46.49 drawn from 9 valuation models.
Financial DNA score 28/100 — Weak. P/E of 78.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹41.88
-77.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹26.59
-86.0%
√(22.5 × EPS × BVPS)
EPS=2.11, BVPS=14.9 · outside Graham range (P/E 78.4, P/B 12.7) — asset-light, treat as a rough floor
Graham Formula
₹62.11
-67.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.6%, FD=7%
P/E Fair Value
₹41.46
-78.1%
EPS × 19.65x (sector P/E)
EPS=2.11, Sector P/E=19.65x
Peter Lynch (PEG)
₹24.48
-87.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.11, g=11.6%
EV/EBITDA
₹53.72
-71.6%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹48.79
-74.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.9, ROE=19.1%, g=6%, r=10%
Reverse DCF
₹189.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.6% | Historical: 11.6%
Margin of Safety
₹32.26
-83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.01, 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.