₹208.11
Above FV▼ -40.6% against the close used
Model range ₹103.59 – ₹341.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹103.59Fair value₹208.11Bull₹341.58
FairClose
52-week traded range
52W low ₹121.5552W high ₹350.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Sheetal Universal Limited closed at ₹350.25, 68.3% above the consensus fair value of ₹208.11 drawn from 8 valuation models.
Financial DNA score 45/100 — Average. P/E of 35.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹199.48
-43.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹103.59
-70.4%
√(22.5 × EPS × BVPS)
EPS=10.05, BVPS=47.46 · outside Graham range (P/E 35.1, P/B 7.4) — asset-light, treat as a rough floor
P/E Fair Value
₹149.75
-57.2%
EPS × 14.9x (sector P/E)
EPS=10.05, Sector P/E=14.9x
Peter Lynch (PEG)
₹210.05
-40.0%
EPS × Growth% (PEG = 1 is fair)
EPS=10.05, g=20.9%
EV/EBITDA
₹341.58
-2.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=240M
Book Value (P/B)
₹205.26
-41.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.46, ROE=23.3%, g=6%, r=10%
Reverse DCF
₹350.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: 20.9%
Margin of Safety
₹113.21
-67.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=150.94, 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.