₹78.91
Near FV▼ -7.9% against the close used
Model range ₹4.87 – ₹105.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹4.87Fair value₹78.91Bull₹105.90
FairClose
52-week traded range
52W low ₹55.5952W high ₹92.06
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Smc Global Securities Ltd closed at ₹85.64, 8.5% above the consensus fair value of ₹78.91 drawn from 10 valuation models.
Financial DNA score 42/100 — Average. P/E of 16.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹60.97
-28.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹85.29
-0.4%
√(22.5 × EPS × BVPS)
EPS=4.87, BVPS=66.39
Graham Formula
₹47.48
-44.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹102.76
+20.0%
EPS × 21.1x (sector P/E)
EPS=4.87, Sector P/E=21.1x
Peter Lynch (PEG)
₹4.87
-94.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4.87, g=1%
EV/EBITDA
₹105.90
+23.7%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=4.06B
Dividend Discount (DDM)
₹15.29
-82.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.2, r=10%, g=2%
Book Value (P/B)
₹48.08
-43.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66.39, ROE=8.1%, g=3%, r=10%
Reverse DCF
₹85.64
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: 1%
Margin of Safety
₹55.59
-35.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=74.13, 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.