₹216.69
Below FV▲ +115.6% against the close used
Model range ₹156.35 – ₹730.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹156.35Fair value₹216.69Bull₹730.47
FairClose
52-week traded range
52W low ₹94.2552W high ₹107.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Shrem Invit closed at ₹100.50, 53.6% below the consensus fair value of ₹216.69 drawn from 10 valuation models.
Financial DNA score 73/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹730.47
+626.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹167.14
+66.3%
√(22.5 × EPS × BVPS)
EPS=13.96, BVPS=88.94
Graham Formula
₹400.55
+298.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.2%, FD=7%
P/E Fair Value
₹198.23
+97.2%
EPS × 14.2x (sector P/E)
EPS=13.96, Sector P/E=14.2x
Peter Lynch (PEG)
₹156.35
+55.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.96, g=11.2%
EV/EBITDA
₹230.90
+129.8%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=13.91B
Dividend Discount (DDM)
₹162.27
+61.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3, r=10%, g=8%
Book Value (P/B)
₹162.31
+61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=88.94, ROE=13.3%, g=6%, r=10%
Reverse DCF
₹100.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: 11.2%
Margin of Safety
₹280.57
+179.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=374.1, 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.