₹52.01
Below FV▲ +17.1% against the close used
Model range ₹25.79 – ₹89.17
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹25.79Fair value₹52.01Bull₹89.17
FairClose
52-week traded range
52W low ₹36.3552W high ₹54.58
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Sagility Limited closed at ₹44.41, 14.6% below the consensus fair value of ₹52.01 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹42.12
-5.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹31.61
-28.8%
√(22.5 × EPS × BVPS)
EPS=1.98, BVPS=22.43 · outside Graham range (P/E 20.6, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹89.17
+100.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹48.31
+8.8%
EPS × 24.4x (sector P/E)
EPS=1.98, Sector P/E=24.4x
Peter Lynch (PEG)
₹49.50
+11.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.98, g=25%
EV/EBITDA
₹82.74
+86.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.52B
Book Value (P/B)
₹25.79
-41.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.43, ROE=10.6%, g=6%, r=10%
Reverse DCF
₹44.41
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 25%
Margin of Safety
₹39.60
-10.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=52.8, 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.