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₹462.70Fair value₹1,018.71Bull₹2,232.42
FairClose
52-week traded range
52W low ₹230.4052W high ₹449.65
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
S J Logistics (India) Ltd closed at ₹318.65, 68.7% below the consensus fair value of ₹1,018.71 drawn from 9 valuation models.
Financial DNA score 77/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹983.92
+208.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹462.70
+45.2%
√(22.5 × EPS × BVPS)
EPS=49.57, BVPS=191.96
Graham Formula
₹2,232.42
+600.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,169.85
+267.1%
EPS × 23.6x (sector P/E)
EPS=49.57, Sector P/E=23.6x
Peter Lynch (PEG)
₹1,204.55
+278.0%
EPS × Growth% (PEG = 1 is fair)
EPS=49.57, g=24.3%
EV/EBITDA
₹1,376.80
+332.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.27B
Book Value (P/B)
₹1,108.56
+247.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=191.96, ROE=29.1%, g=6%, r=10%
Reverse DCF
₹318.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 24.3%
Margin of Safety
₹909.17
+185.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1212.22, 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.