₹37.30
Above FV▼ -51.9% against the close used
Model range ₹21.91 – ₹67.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹21.91Fair value₹37.30Bull₹67.10
FairClose
52-week traded range
52W low ₹58.8452W high ₹137.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Servotech Ren Pow Sys Ltd closed at ₹77.62, 108.1% above the consensus fair value of ₹37.30 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 46.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹29.58
-61.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹21.91
-71.8%
√(22.5 × EPS × BVPS)
EPS=1.49, BVPS=14.32 · outside Graham range (P/E 46.6, P/B 5.4) — asset-light, treat as a rough floor
Graham Formula
₹67.10
-13.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹33.00
-57.5%
EPS × 22.15x (sector P/E)
EPS=1.49, Sector P/E=22.15x
Peter Lynch (PEG)
₹37.25
-52.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.49, g=25%
EV/EBITDA
₹58.67
-24.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=850M
Book Value (P/B)
₹24.35
-68.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.32, ROE=12.8%, g=6%, r=10%
Reverse DCF
₹77.62
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.1% | Historical: 25%
Margin of Safety
₹28.42
-63.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37.9, 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.