₹43.07
Above FV▼ -38.5% against the close used
Model range ₹1.09 – ₹85.57
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹1.09Fair value₹43.07Bull₹85.57
FairClose
52-week traded range
52W low ₹41.3852W high ₹83.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Lloyds Enterprises Ltd closed at ₹70.01, 62.5% above the consensus fair value of ₹43.07 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 93.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹37.71
-46.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹21.63
-69.1%
√(22.5 × EPS × BVPS)
EPS=1.9, BVPS=10.94 · outside Graham range (P/E 93.3, P/B 6.4) — asset-light, treat as a rough floor
Graham Formula
₹85.57
+22.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹44.08
-37.0%
EPS × 23.2x (sector P/E)
EPS=1.9, Sector P/E=23.2x
Peter Lynch (PEG)
₹47.50
-32.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1.9, g=25%
EV/EBITDA
₹11.33
-83.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.4B
Book Value (P/B)
₹1.09
-98.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.94, ROE=1%, g=6%, r=10%
Reverse DCF
₹70.01
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 25%
Margin of Safety
₹35.44
-49.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47.25, 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.