Service Care Limited

SERVICE NSE Services Diversified Commercial Services
₹54.10
-4.50%
Delayed · cached 15 min

Fair value analysis

SERVICE
Service Care Limited
ServicesDiversified Commercial Services
₹70.70
Close used for this calculation
₹58.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability4/25
Returns10/25
Balance Sheet13/25
Efficiency11/25
Growth0/25
Average
Quality radar
38Prof.4/25Ret.10/25Eff.11/25B.Sht13/25Growth0/25

Consensus fair value

₹58.72
Above FV
▼ -16.9% against the close used
Model range ₹40.98 – ₹70.66
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₹40.98Fair value₹58.72Bull₹70.66
FairClose
52-week traded range
52W low ₹40.4552W high ₹72.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Service Care Limited closed at ₹70.70, 20.4% above the consensus fair value of ₹58.72 drawn from 7 valuation models.

Financial DNA score 38/100 — Average. P/E of 18.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹70.66
-0.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹58.54
-17.2%
√(22.5 × EPS × BVPS)
EPS=3.77, BVPS=40.4 · outside Graham range (P/E 18.1, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
₹57.30
-18.9%
EPS × 15.2x (sector P/E)
EPS=3.77, Sector P/E=15.2x
EV/EBITDA
₹53.61
-24.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹40.98
-42.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40.4, ROE=10.1%, g=3%, r=10%
Reverse DCF
₹70.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 0%
Margin of Safety
₹46.63
-34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=62.17, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.