₹170.70
Near FV▼ -1.3% against the close used
Model range ₹86.18 – ₹426.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹86.18Fair value₹170.70Bull₹426.49
FairClose
52-week traded range
52W low ₹153.7352W high ₹283.95
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Spml Infra Limited closed at ₹173.00, 1.3% above the consensus fair value of ₹170.70 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 17.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹187.97
+8.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹165.24
-4.5%
√(22.5 × EPS × BVPS)
EPS=9.47, BVPS=128.15 · outside Graham range (P/E 17.1, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₹426.49
+146.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹134.47
-22.3%
EPS × 14.2x (sector P/E)
EPS=9.47, Sector P/E=14.2x
Peter Lynch (PEG)
₹236.75
+36.8%
EPS × Growth% (PEG = 1 is fair)
EPS=9.47, g=25%
EV/EBITDA
₹100.76
-41.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=670M
Book Value (P/B)
₹86.18
-50.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=128.15, ROE=8.7%, g=6%, r=10%
Reverse DCF
₹173.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.9% | Historical: 25%
Margin of Safety
₹171.41
-0.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=228.54, 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.