₹202.34
Near FV▼ -6.7% against the close used
Model range ₹140.74 – ₹244.61
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹140.74Fair value₹202.34Bull₹244.61
FairClose
52-week traded range
52W low ₹166.8952W high ₹261.86
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Shringar Hou Of Mangals L closed at ₹216.79, 7.1% above the consensus fair value of ₹202.34 drawn from 7 valuation models.
Financial DNA score 47/100 — Average. P/E of 17.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹224.54
+3.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹140.74
-35.1%
√(22.5 × EPS × BVPS)
EPS=11.98, BVPS=73.49 · outside Graham range (P/E 17.3, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
₹235.41
+8.6%
EPS × 19.65x (sector P/E)
EPS=11.98, Sector P/E=19.65x
EV/EBITDA
₹149.11
-31.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.63B
Book Value (P/B)
₹244.61
+12.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73.49, ROE=26.3%, g=3%, r=10%
Reverse DCF
₹216.79
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 0%
Margin of Safety
₹150.17
-30.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=200.23, 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.