On Door Concepts Limited

ONDOOR NSE Consumer Discretionary Diversified Retail
₹479.40
-2.48%
Delayed · cached 15 min

Fair value analysis

ONDOOR
On Door Concepts Limited
Consumer DiscretionaryDiversified Retail
₹291.15
Close used for this calculation
₹451.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability17/25
Returns10/25
Balance Sheet18/25
Efficiency15/25
Growth20/25
Good
Quality radar
60Prof.17/25Ret.10/25Eff.15/25B.Sht18/25Growth20/25

Consensus fair value

₹451.87
Below FV
▲ +55.2% against the close used
Model range ₹167.97 – ₹859.28
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₹167.97Fair value₹451.87Bull₹859.28
FairClose
52-week traded range
52W low ₹105.0552W high ₹305.80

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

On Door Concepts Limited closed at ₹291.15, 35.6% below the consensus fair value of ₹451.87 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 18.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹378.72
+30.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹262.06
-10.0%
√(22.5 × EPS × BVPS)
EPS=19.08, BVPS=159.97 · outside Graham range (P/E 18.7, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹859.28
+195.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹547.60
+88.1%
EPS × 28.7x (sector P/E)
EPS=19.08, Sector P/E=28.7x
Peter Lynch (PEG)
₹477.00
+63.8%
EPS × Growth% (PEG = 1 is fair)
EPS=19.08, g=25%
EV/EBITDA
₹478.52
+64.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=190M
Book Value (P/B)
₹167.97
-42.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=159.97, ROE=10.2%, g=6%, r=10%
Reverse DCF
₹291.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 25%
Margin of Safety
₹383.94
+31.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=511.91, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.