Pansari Developers Ltd
₹281.50
-3.92%
Delayed · cached 15 min
Fair value analysis
PANSARI
Pansari Developers Ltd
₹293.00
Close used for this calculation
₹234.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
₹234.54
Above FV▼ -20.0% against the close used
Model range ₹122.93 – ₹513.41
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₹122.93Fair value₹234.54Bull₹513.41
FairClose
52-week traded range
52W low ₹248.5052W high ₹365.30
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Pansari Developers Ltd closed at ₹293.00, 24.9% above the consensus fair value of ₹234.54 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 24.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹226.28
-22.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹153.01
-47.8%
√(22.5 × EPS × BVPS)
EPS=11.4, BVPS=91.28 · outside Graham range (P/E 24.9, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹513.41
+75.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹273.60
-6.6%
EPS × 24x (sector P/E)
EPS=11.4, Sector P/E=24x
Peter Lynch (PEG)
₹285.00
-2.7%
EPS × Growth% (PEG = 1 is fair)
EPS=11.4, g=25%
EV/EBITDA
₹122.93
-58.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=170M
Book Value (P/B)
₹177.99
-39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.28, ROE=13.8%, g=6%, r=10%
Reverse DCF
₹293.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: 25%
Margin of Safety
₹218.68
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=291.58, 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.