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₹212.82Fair value₹596.43Bull₹1,902.28
FairClose
52-week traded range
52W low ₹203.5552W high ₹392.15
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sahyadri Industries Ltd closed at ₹383.35, 35.7% below the consensus fair value of ₹596.43 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,902.28
+396.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹579.66
+51.2%
√(22.5 × EPS × BVPS)
EPS=26.49, BVPS=563.75
Graham Formula
₹809.27
+111.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.2%, FD=7%
P/E Fair Value
₹259.34
-32.3%
EPS × 9.79x (sector P/E)
EPS=26.49, Sector P/E=9.79x
Peter Lynch (PEG)
₹323.18
-15.7%
EPS × Growth% (PEG = 1 is fair)
EPS=26.49, g=12.2%
EV/EBITDA
₹1,224.93
+219.5%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=860M
Book Value (P/B)
₹212.82
-44.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=563.75, ROE=7.5%, g=6%, r=10%
Reverse DCF
₹383.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 12.2%
Margin of Safety
₹665.73
+73.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=887.64, 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.