₹35.56
Above FV▼ -38.4% against the close used
Model range ₹16.90 – ₹65.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹16.90Fair value₹35.56Bull₹65.30
FairClose
52-week traded range
52W low ₹41.3952W high ₹64.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
One Point One Sol Ltd closed at ₹57.74, 62.4% above the consensus fair value of ₹35.56 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 32.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹28.78
-50.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹26.17
-54.7%
√(22.5 × EPS × BVPS)
EPS=1.45, BVPS=21 · outside Graham range (P/E 32.2, P/B 2.8) — asset-light, treat as a rough floor
Graham Formula
₹65.30
+13.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹25.45
-55.9%
EPS × 17.55x (sector P/E)
EPS=1.45, Sector P/E=17.55x
Peter Lynch (PEG)
₹36.25
-37.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1.45, g=25%
EV/EBITDA
₹62.92
+9.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.02B
Book Value (P/B)
₹16.90
-70.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21, ROE=9.2%, g=6%, r=10%
Reverse DCF
₹57.74
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.4% | Historical: 25%
Margin of Safety
₹27.32
-52.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.43, 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.