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₹58.79Fair value₹93.23Bull₹112.34
FairClose
52-week traded range
52W low ₹59.6452W high ₹111.76
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Om Freight Forwarders Ltd closed at ₹87.32, 6.3% below the consensus fair value of ₹93.23 drawn from 7 valuation models.
Financial DNA score 39/100 — Average. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹89.21
+2.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹90.18
+3.3%
√(22.5 × EPS × BVPS)
EPS=4.76, BVPS=75.93
P/E Fair Value
₹112.34
+28.6%
EPS × 23.6x (sector P/E)
EPS=4.76, Sector P/E=23.6x
EV/EBITDA
₹96.05
+10.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=380M
Book Value (P/B)
₹58.79
-32.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75.93, ROE=8.4%, g=3%, r=10%
Reverse DCF
₹87.32
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 0%
Margin of Safety
₹72.93
-16.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=97.24, 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.