₹1,522.85
Below FV▲ +68.2% against the close used
Model range ₹586.64 – ₹2,883.64
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹586.64Fair value₹1,522.85Bull₹2,883.64
FairClose
52-week traded range
52W low ₹706.2552W high ₹1,232.80
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Sahana System Limited closed at ₹905.35, 40.5% below the consensus fair value of ₹1,522.85 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹1,270.93
+40.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹586.64
-35.2%
√(22.5 × EPS × BVPS)
EPS=64.03, BVPS=238.88 · outside Graham range (P/E 14.1, P/B 3.8) — asset-light, treat as a rough floor
Graham Formula
₹2,883.64
+218.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,562.33
+72.6%
EPS × 24.4x (sector P/E)
EPS=64.03, Sector P/E=24.4x
Peter Lynch (PEG)
₹1,600.75
+76.8%
EPS × Growth% (PEG = 1 is fair)
EPS=64.03, g=25%
EV/EBITDA
₹1,801.26
+99.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.07B
Book Value (P/B)
₹1,534.80
+69.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=238.88, ROE=31.7%, g=6%, r=10%
Reverse DCF
₹905.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 25%
Margin of Safety
₹1,181.91
+30.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1575.89, 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.