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₹25.98Fair value₹146.82Bull₹659.61
FairClose
52-week traded range
52W low ₹64.0652W high ₹120.56
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Credo Brands Marketing L closed at ₹74.09, 49.5% below the consensus fair value of ₹146.82 drawn from 8 valuation models.
Financial DNA score 66/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹402.59
+443.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹123.20
+66.3%
√(22.5 × EPS × BVPS)
EPS=10.47, BVPS=64.43
P/E Fair Value
₹659.61
+790.3%
EPS × 63x (sector P/E)
EPS=10.47, Sector P/E=63x
EV/EBITDA
₹352.24
+375.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.5B
Dividend Discount (DDM)
₹25.98
-64.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.04, r=10%, g=2%
Book Value (P/B)
₹141.74
+91.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=64.43, ROE=18.4%, g=3%, r=10%
Reverse DCF
₹74.09
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: 0%
Margin of Safety
₹296.35
+300.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=395.13, 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.