₹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.
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.
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.
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.