The South Indian Bank Ltd

SOUTHBANK NSE Financial Services Private Sector Bank
Microcap 250
₹46.18
+0.22%
Delayed · cached 15 min

Fair value analysis

SOUTHBANK
The South Indian Bank Ltd
Financial ServicesPrivate Sector Bank
₹46.08
Close used for this calculation
₹92.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability21/25
Returns11/25
Balance Sheet14/25
Efficiency22/25
Growth20/25
Strong
Quality radar
68Prof.21/25Ret.11/25Eff.22/25B.Sht14/25Growth20/25

Consensus fair value

₹92.44
Below FV
▲ +100.6% against the close used
Model range ₹76.31 – ₹284.92
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₹76.31Fair value₹92.44Bull₹284.92
FairClose
52-week traded range
52W low ₹28.6452W high ₹48.49

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

Valuation summary

Trading below the consensus fair value

The South Indian Bank Ltd closed at ₹46.08, 50.2% below the consensus fair value of ₹92.44 drawn from 8 valuation models.

Financial DNA score 68/100 — Strong. P/E of 8.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹284.92
+518.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹76.31
+65.6%
√(22.5 × EPS × BVPS)
EPS=5.56, BVPS=46.55
Graham Formula
₹250.40
+443.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹77.28
+67.7%
EPS × 13.9x (sector P/E)
EPS=5.56, Sector P/E=13.9x
Peter Lynch (PEG)
₹130.10
+182.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5.56, g=23.4%
Book Value (P/B)
₹87.27
+89.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.55, ROE=13.5%, g=6%, r=10%
Reverse DCF
₹46.08
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: 23.4%
Margin of Safety
₹129.17
+180.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=172.23, 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.

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