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₹210.03Fair value₹341.60Bull₹665.63
FairClose
52-week traded range
52W low ₹117.3852W high ₹206.34
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Share Ind. Securities Ltd closed at ₹196.32, 42.5% below the consensus fair value of ₹341.60 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹293.37
+49.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹210.03
+7.0%
√(22.5 × EPS × BVPS)
EPS=14.78, BVPS=132.65
Graham Formula
₹665.63
+239.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹311.86
+58.9%
EPS × 21.1x (sector P/E)
EPS=14.78, Sector P/E=21.1x
Peter Lynch (PEG)
₹360.63
+83.7%
EPS × Growth% (PEG = 1 is fair)
EPS=14.78, g=24.4%
EV/EBITDA
₹445.18
+126.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.87B
Book Value (P/B)
₹232.14
+18.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=132.65, ROE=13%, g=6%, r=10%
Reverse DCF
₹196.32
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 24.4%
Margin of Safety
₹277.67
+41.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=370.22, 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.