₹97.78
Below FV▲ +48.2% against the close used
Model range ₹12.37 – ₹169.57
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹12.37Fair value₹97.78Bull₹169.57
FairClose
52-week traded range
52W low ₹41.2552W high ₹88.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Shigan Quantum Tech Ltd closed at ₹66.00, 32.5% below the consensus fair value of ₹97.78 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 20.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹65.90
-0.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹60.21
-8.8%
√(22.5 × EPS × BVPS)
EPS=3.32, BVPS=48.53 · outside Graham range (P/E 20, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₹124.24
+88.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=15.9%, FD=7%
P/E Fair Value
₹107.73
+63.2%
EPS × 32.45x (sector P/E)
EPS=3.32, Sector P/E=32.45x
Peter Lynch (PEG)
₹52.79
-20.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.32, g=15.9%
EV/EBITDA
₹169.57
+156.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹12.37
-81.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48.53, ROE=7%, g=6%, r=10%
Reverse DCF
₹66.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: 15.9%
Margin of Safety
₹67.14
+1.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=89.52, 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.