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₹82.80Fair value₹150.22Bull₹324.26
FairClose
52-week traded range
52W low ₹87.9552W high ₹366.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Pramara Promotions Ltd closed at ₹87.95, 41.5% below the consensus fair value of ₹150.22 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹142.91
+62.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹121.20
+37.8%
√(22.5 × EPS × BVPS)
EPS=7.2, BVPS=90.67
Graham Formula
₹324.26
+268.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹82.80
-5.9%
EPS × 11.5x (sector P/E)
EPS=7.2, Sector P/E=11.5x
Peter Lynch (PEG)
₹180.00
+104.7%
EPS × Growth% (PEG = 1 is fair)
EPS=7.2, g=25%
EV/EBITDA
₹212.73
+141.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹108.80
+23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.67, ROE=10.8%, g=6%, r=10%
Reverse DCF
₹87.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 25%
Margin of Safety
₹125.84
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=167.79, 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.