Panache Digilife Limited
₹519.00
+0.00%
Delayed · cached 15 min
Fair value analysis
PANACHE
Panache Digilife Limited
₹519.00
Close used for this calculation
₹252.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
₹252.48
Above FV▼ -51.4% against the close used
Model range ₹140.44 – ₹454.86
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₹140.44Fair value₹252.48Bull₹454.86
FairClose
52-week traded range
52W low ₹243.5052W high ₹548.55
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Panache Digilife Limited closed at ₹519.00, 105.6% above the consensus fair value of ₹252.48 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 39.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹200.48
-61.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹140.44
-72.9%
√(22.5 × EPS × BVPS)
EPS=10.1, BVPS=86.79 · outside Graham range (P/E 39, P/B 6) — asset-light, treat as a rough floor
Graham Formula
₹454.86
-12.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹246.44
-52.5%
EPS × 24.4x (sector P/E)
EPS=10.1, Sector P/E=24.4x
Peter Lynch (PEG)
₹252.50
-51.3%
EPS × Growth% (PEG = 1 is fair)
EPS=10.1, g=25%
EV/EBITDA
₹297.29
-42.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=280M
Book Value (P/B)
₹336.31
-35.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=86.79, ROE=21.5%, g=6%, r=10%
Reverse DCF
₹519.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.9% | Historical: 25%
Margin of Safety
₹195.42
-62.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=260.56, 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.