₹244.22
Below FV▲ +15.3% against the close used
Model range ₹175.48 – ₹335.50
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹175.48Fair value₹244.22Bull₹335.50
FairClose
52-week traded range
52W low ₹151.2252W high ₹263.65
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Patel Retail Limited closed at ₹211.90, 13.2% below the consensus fair value of ₹244.22 drawn from 7 valuation models.
Financial DNA score 44/100 — Average. P/E of 16.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹219.10
+3.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹175.48
-17.2%
√(22.5 × EPS × BVPS)
EPS=11.69, BVPS=117.07 · outside Graham range (P/E 16.9, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
₹335.50
+58.3%
EPS × 28.7x (sector P/E)
EPS=11.69, Sector P/E=28.7x
EV/EBITDA
₹221.52
+4.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=900M
Book Value (P/B)
₹212.40
+0.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=117.07, ROE=15.7%, g=3%, r=10%
Reverse DCF
₹211.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 0%
Margin of Safety
₹182.52
-13.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=243.36, 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.