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₹1,169.60Fair value₹1,697.33Bull₹3,960.44
FairClose
52-week traded range
52W low ₹750.7552W high ₹1,185.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Pnb Housing Fin Ltd. closed at ₹1,179.00, 30.5% below the consensus fair value of ₹1,697.33 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,745.52
+48.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,215.10
+3.1%
√(22.5 × EPS × BVPS)
EPS=87.94, BVPS=746.2
Graham Formula
₹3,960.44
+235.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,169.60
-0.8%
EPS × 13.3x (sector P/E)
EPS=87.94, Sector P/E=13.3x
Peter Lynch (PEG)
₹2,198.50
+86.5%
EPS × Growth% (PEG = 1 is fair)
EPS=87.94, g=25%
Book Value (P/B)
₹1,249.89
+6.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=746.2, ROE=12.7%, g=6%, r=10%
Reverse DCF
₹1,179.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 25%
Margin of Safety
₹1,517.00
+28.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2022.67, 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.