₹77.86
Above FV▼ -47.8% against the close used
Model range ₹24.85 – ₹168.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹24.85Fair value₹77.86Bull₹168.91
FairClose
52-week traded range
52W low ₹97.5352W high ₹163.27
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Secmark Consultancy Ltd closed at ₹149.16, 91.6% above the consensus fair value of ₹77.86 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 45.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹80.02
-46.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹40.88
-72.6%
√(22.5 × EPS × BVPS)
EPS=2.46, BVPS=30.19 · outside Graham range (P/E 45, P/B 4.9) — asset-light, treat as a rough floor
Graham Formula
₹65.56
-56.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.1%, FD=7%
P/E Fair Value
₹44.28
-70.3%
EPS × 18x (sector P/E)
EPS=2.46, Sector P/E=18x
Peter Lynch (PEG)
₹24.85
-83.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.46, g=10.1%
EV/EBITDA
₹168.91
+13.2%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=120M
Book Value (P/B)
₹43.03
-71.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.19, ROE=11.7%, g=6%, r=10%
Reverse DCF
₹149.16
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.2% | Historical: 10.1%
Margin of Safety
₹43.26
-71.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=57.69, 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.