₹289.98
Below FV▲ +17.0% against the close used
Model range ₹150.99 – ₹557.93
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹150.99Fair value₹289.98Bull₹557.93
FairClose
52-week traded range
52W low ₹146.0452W high ₹360.90
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Skm Egg Prod Export(I) Lt closed at ₹247.90, 14.5% below the consensus fair value of ₹289.98 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹150.99
-39.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹191.70
-22.7%
√(22.5 × EPS × BVPS)
EPS=19.7, BVPS=82.91 · outside Graham range (P/E 11.4, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹557.93
+125.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11%, FD=7%
P/E Fair Value
₹224.58
-9.4%
EPS × 11.4x (sector P/E)
EPS=19.7, Sector P/E=11.4x
Peter Lynch (PEG)
₹216.70
-12.6%
EPS × Growth% (PEG = 1 is fair)
EPS=19.7, g=11%
EV/EBITDA
₹516.47
+108.3%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=1.8B
Book Value (P/B)
₹491.24
+98.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.91, ROE=29.7%, g=6%, r=10%
Reverse DCF
₹247.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 11%
Margin of Safety
₹210.97
-14.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=281.3, 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.