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₹35.36Fair value₹47.52Bull₹64.89
FairClose
52-week traded range
52W low ₹18.5452W high ₹39.49
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Suratwwala Bus Group Ltd closed at ₹22.44, 52.8% below the consensus fair value of ₹47.52 drawn from 7 valuation models.
Financial DNA score 74/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹42.68
+90.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹51.60
+129.9%
EPS × 24x (sector P/E)
EPS=2.15, Sector P/E=24x
Peter Lynch (PEG)
₹44.72
+99.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.15, g=20.8%
EV/EBITDA
₹54.42
+142.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=550M
Book Value (P/B)
₹64.89
+189.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7.03, ROE=42.9%, g=6%, r=10%
Reverse DCF
₹22.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 20.8%
Margin of Safety
₹35.36
+57.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47.14, 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.