₹528.54
Below FV▲ +21.7% against the close used
Model range ₹286.14 – ₹1,046.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹286.14Fair value₹528.54Bull₹1,046.80
FairClose
52-week traded range
52W low ₹226.4552W high ₹520.75
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Sanghvi Movers Ltd closed at ₹434.15, 17.9% below the consensus fair value of ₹528.54 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 18.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹422.59
-2.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹286.14
-34.1%
√(22.5 × EPS × BVPS)
EPS=21.29, BVPS=170.93 · outside Graham range (P/E 18, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹958.81
+120.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹323.61
-25.5%
EPS × 15.2x (sector P/E)
EPS=21.29, Sector P/E=15.2x
Peter Lynch (PEG)
₹532.25
+22.6%
EPS × Growth% (PEG = 1 is fair)
EPS=21.29, g=25%
EV/EBITDA
₹1,046.80
+141.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.32B
Book Value (P/B)
₹337.58
-22.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=170.93, ROE=13.9%, g=6%, r=10%
Reverse DCF
₹434.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 25%
Margin of Safety
₹373.34
-14.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=497.79, 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.