Sil Investments Limited

SILINV NSE Financial Services Investment Company
₹471.55
+4.56%
Delayed · cached 15 min

Fair value analysis

SILINV
Sil Investments Limited
Financial ServicesInvestment Company
₹451.00
Close used for this calculation
₹836.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability21/25
Returns9/25
Balance Sheet11/25
Efficiency18/25
Growth14/25
Good
Quality radar
59Prof.21/25Ret.9/25Eff.18/25B.Sht11/25Growth14/25

Consensus fair value

₹836.26
Below FV
▲ +85.4% against the close used
Model range ₹371.18 – ₹1,608.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹371.18Fair value₹836.26Bull₹1,608.38
FairClose
52-week traded range
52W low ₹381.5552W high ₹716.60

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Sil Investments Limited closed at ₹451.00, 46.1% below the consensus fair value of ₹836.26 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹836.97
+85.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,608.38
+256.6%
√(22.5 × EPS × BVPS)
EPS=35.69, BVPS=3221.43
Graham Formula
₹971.02
+115.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.4%, FD=7%
P/E Fair Value
₹885.11
+96.3%
EPS × 24.8x (sector P/E)
EPS=35.69, Sector P/E=24.8x
Peter Lynch (PEG)
₹371.18
-17.7%
EPS × Growth% (PEG = 1 is fair)
EPS=35.69, g=10.4%
EV/EBITDA
₹766.33
+69.9%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=550M
Book Value (P/B)
₹425.23
-5.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3221.43, ROE=1.3%, g=6%, r=10%
Reverse DCF
₹451.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 10.4%
Margin of Safety
₹806.53
+78.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1075.37, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.