₹239.70
Above FV▼ -34.7% against the close used
Model range ₹92.35 – ₹608.44
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹92.35Fair value₹239.70Bull₹608.44
FairClose
52-week traded range
52W low ₹209.5052W high ₹487.85
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Shivalik Rasayan Limited closed at ₹366.80, 53.0% above the consensus fair value of ₹239.70 drawn from 9 valuation models.
Financial DNA score 32/100 — Weak. P/E of 41.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹153.04
-58.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹273.60
-25.4%
√(22.5 × EPS × BVPS)
EPS=7.71, BVPS=431.53 · outside Graham range (P/E 41.7, P/B 0.9) — asset-light, treat as a rough floor
Graham Formula
₹241.27
-34.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.6%, FD=7%
P/E Fair Value
₹171.55
-53.2%
EPS × 22.25x (sector P/E)
EPS=7.71, Sector P/E=22.25x
Peter Lynch (PEG)
₹97.15
-73.5%
EPS × Growth% (PEG = 1 is fair)
EPS=7.71, g=12.6%
EV/EBITDA
₹608.44
+65.9%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=650M
Book Value (P/B)
₹92.35
-74.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=431.53, ROE=2.1%, g=6%, r=10%
Reverse DCF
₹366.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.8% | Historical: 12.6%
Margin of Safety
₹157.40
-57.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=209.87, 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.