₹147.60
Below FV▲ +113.0% against the close used
Model range ₹74.41 – ₹467.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹74.41Fair value₹147.60Bull₹467.47
FairClose
52-week traded range
52W low ₹55.4252W high ₹110.43
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Spic Ltd closed at ₹69.30, 53.0% below the consensus fair value of ₹147.60 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹74.41
+7.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹123.57
+78.3%
√(22.5 × EPS × BVPS)
EPS=10.38, BVPS=65.38
Graham Formula
₹467.47
+574.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹133.90
+93.2%
EPS × 12.9x (sector P/E)
EPS=10.38, Sector P/E=12.9x
Peter Lynch (PEG)
₹241.85
+249.0%
EPS × Growth% (PEG = 1 is fair)
EPS=10.38, g=23.3%
EV/EBITDA
₹270.74
+290.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.44B
Dividend Discount (DDM)
₹108.52
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.01, r=10%, g=8%
Book Value (P/B)
₹147.10
+112.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.38, ROE=15%, g=6%, r=10%
Reverse DCF
₹69.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.1% | Historical: 23.3%
Margin of Safety
₹149.88
+116.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=199.84, 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.