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₹84.33Fair value₹127.54Bull₹284.18
FairClose
52-week traded range
52W low ₹70.0052W high ₹89.52
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Shalibhadra Finance Ltd closed at ₹82.33, 35.4% below the consensus fair value of ₹127.54 drawn from 8 valuation models.
Financial DNA score 56/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹125.25
+52.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹90.10
+9.4%
√(22.5 × EPS × BVPS)
EPS=6.31, BVPS=57.17
Graham Formula
₹284.18
+245.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹106.32
+29.1%
EPS × 16.85x (sector P/E)
EPS=6.31, Sector P/E=16.85x
Peter Lynch (PEG)
₹148.92
+80.9%
EPS × Growth% (PEG = 1 is fair)
EPS=6.31, g=23.6%
Book Value (P/B)
₹84.33
+2.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=57.17, ROE=11.9%, g=6%, r=10%
Reverse DCF
₹82.33
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 23.6%
Margin of Safety
₹113.60
+38.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=151.46, 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.