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₹1.07Fair value₹6.04Bull₹10.28
FairClose
52-week traded range
52W low ₹5.5352W high ₹9.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Landmark Pr.Dev.Co.Ltd closed at ₹6.14, 1.7% above the consensus fair value of ₹6.04 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹10.28
+67.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹6.59
+7.3%
√(22.5 × EPS × BVPS)
EPS=0.11, BVPS=17.54
Graham Formula
₹4.95
-19.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1.07
-82.5%
EPS × 9.77x (sector P/E)
EPS=0.11, Sector P/E=9.77x
Peter Lynch (PEG)
₹2.75
-55.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.11, g=25%
EV/EBITDA
₹1.33
-78.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10M
Book Value (P/B)
₹6.42
+4.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.54, ROE=3.7%, g=6%, r=10%
Reverse DCF
₹6.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21% | Historical: 25%
Margin of Safety
₹4.29
-30.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.72, 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.