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₹36.25Fair value₹134.59Bull₹412.84
FairClose
52-week traded range
52W low ₹104.8552W high ₹168.80
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Prism Johnson Limited closed at ₹115.22, 14.4% below the consensus fair value of ₹134.59 drawn from 8 valuation models.
Financial DNA score 46/100 — Average. P/E of 48.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹128.66
+11.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹40.25
-65.1%
√(22.5 × EPS × BVPS)
EPS=1.45, BVPS=49.66 · outside Graham range (P/E 48.6, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹65.30
-43.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹41.18
-64.3%
EPS × 28.4x (sector P/E)
EPS=1.45, Sector P/E=28.4x
Peter Lynch (PEG)
₹36.25
-68.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.45, g=25%
EV/EBITDA
₹412.84
+258.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.29B
Reverse DCF
₹115.22
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.9% | Historical: 25%
Margin of Safety
₹51.64
-55.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=68.85, 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.