₹166.82
Near FV▼ -6.9% against the close used
Model range ₹24.43 – ₹418.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹24.43Fair value₹166.82Bull₹418.20
FairClose
52-week traded range
52W low ₹127.0752W high ₹193.62
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Shiva Texyarn Limited closed at ₹179.18, 7.4% above the consensus fair value of ₹166.82 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 24.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹111.38
-37.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
₹137.11
-23.5%
√(22.5 × EPS × BVPS)
EPS=7.88, BVPS=106.02 · outside Graham range (P/E 24, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹107.56
-40.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.1%, FD=7%
P/E Fair Value
₹119.78
-33.2%
EPS × 15.2x (sector P/E)
EPS=7.88, Sector P/E=15.2x
Peter Lynch (PEG)
₹24.43
-86.4%
EPS × Growth% (PEG = 1 is fair)
EPS=7.88, g=3.1%
EV/EBITDA
₹418.20
+133.4%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=530M
Book Value (P/B)
₹91.27
-49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=106.02, ROE=9%, g=3.1%, r=10%
Reverse DCF
₹179.18
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 3.1%
Margin of Safety
₹89.22
-50.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=118.96, 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.