₹225.51
Below FV▲ +53.5% against the close used
Model range ₹115.72 – ₹404.08
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹115.72Fair value₹225.51Bull₹404.08
FairClose
52-week traded range
52W low ₹109.6952W high ₹220.84
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Saksoft Limited closed at ₹146.87, 34.9% below the consensus fair value of ₹225.51 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 14.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹250.69
+70.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹115.72
-21.2%
√(22.5 × EPS × BVPS)
EPS=10.05, BVPS=59.22 · outside Graham range (P/E 14.5, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹404.08
+175.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.4%, FD=7%
P/E Fair Value
₹180.90
+23.2%
EPS × 18x (sector P/E)
EPS=10.05, Sector P/E=18x
Peter Lynch (PEG)
₹174.87
+19.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.05, g=17.4%
EV/EBITDA
₹268.93
+83.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2B
Book Value (P/B)
₹201.35
+37.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=59.22, ROE=19.6%, g=6%, r=10%
Reverse DCF
₹146.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 17.4%
Margin of Safety
₹178.39
+21.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=237.85, 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.