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₹530.87Fair value₹1,565.82Bull₹4,587.79
FairClose
52-week traded range
52W low ₹460.7052W high ₹593.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Lic Housing Finance Ltd closed at ₹552.30, 64.7% below the consensus fair value of ₹1,565.82 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,022.02
+266.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,316.86
+138.4%
√(22.5 × EPS × BVPS)
EPS=101.87, BVPS=756.58
Graham Formula
₹4,587.79
+730.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,354.87
+145.3%
EPS × 13.3x (sector P/E)
EPS=101.87, Sector P/E=13.3x
Peter Lynch (PEG)
₹2,516.19
+355.6%
EPS × Growth% (PEG = 1 is fair)
EPS=101.87, g=24.7%
Dividend Discount (DDM)
₹530.87
-3.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.83, r=10%, g=8%
Book Value (P/B)
₹1,588.81
+187.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=756.58, ROE=14.4%, g=6%, r=10%
Reverse DCF
₹552.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 24.7%
Margin of Safety
₹1,740.29
+215.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2320.39, 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.