₹486.92
Above FV▼ -71.7% against the close used
Model range ₹321.82 – ₹881.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹321.82Fair value₹486.92Bull₹881.80
FairClose
52-week traded range
52W low ₹878.6052W high ₹2,116.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Network People Srv Tech L closed at ₹1,718.50, 252.9% above the consensus fair value of ₹486.92 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 78.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹388.64
-77.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹321.82
-81.3%
√(22.5 × EPS × BVPS)
EPS=19.58, BVPS=235.09 · outside Graham range (P/E 78.8, P/B 7.3) — asset-light, treat as a rough floor
Graham Formula
₹881.80
-48.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹477.75
-72.2%
EPS × 24.4x (sector P/E)
EPS=19.58, Sector P/E=24.4x
Peter Lynch (PEG)
₹489.50
-71.5%
EPS × Growth% (PEG = 1 is fair)
EPS=19.58, g=25%
EV/EBITDA
₹520.73
-69.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=600M
Book Value (P/B)
₹528.95
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=235.09, ROE=15%, g=6%, r=10%
Reverse DCF
₹1,718.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.3% | Historical: 25%
Margin of Safety
₹388.13
-77.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=517.5, 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.