Prizor Viztech Limited

PRIZOR NSE Industrials Industrial Products
₹182.20
+4.98%
Delayed · cached 15 min

Fair value analysis

PRIZOR
Prizor Viztech Limited
IndustrialsIndustrial Products
₹1,217.15
Close used for this calculation
₹443.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Profitability8/25
Returns10/25
Balance Sheet6/25
Efficiency2/25
Growth0/25
Weak
Quality radar
26Prof.8/25Ret.10/25Eff.2/25B.Sht6/25Growth0/25

Consensus fair value

₹443.14
Above FV
▼ -63.6% against the close used
Model range ₹174.49 – ₹677.06
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₹174.49Fair value₹443.14Bull₹677.06
FairClose
52-week traded range
52W low ₹229.2552W high ₹1,248.85

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Prizor Viztech Limited closed at ₹1,217.15, 174.7% above the consensus fair value of ₹443.14 drawn from 7 valuation models.

Financial DNA score 26/100 — Weak. P/E of 61.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹363.61
-70.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹174.49
-85.7%
√(22.5 × EPS × BVPS)
EPS=19.4, BVPS=69.75 · outside Graham range (P/E 61.9, P/B 17.5) — asset-light, treat as a rough floor
P/E Fair Value
₹677.06
-44.4%
EPS × 34.9x (sector P/E)
EPS=19.4, Sector P/E=34.9x
EV/EBITDA
₹298.65
-75.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=360M
Book Value (P/B)
₹326.83
-73.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.75, ROE=35.8%, g=3%, r=10%
Reverse DCF
₹1,217.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.6% | Historical: 0%
Margin of Safety
₹303.79
-75.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=405.05, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.