₹232.46
Near FV▲ +7.7% against the close used
Model range ₹76.30 – ₹383.27
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹76.30Fair value₹232.46Bull₹383.27
FairClose
52-week traded range
52W low ₹79.6952W high ₹230.60
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Sportking India Limited closed at ₹215.83, 7.2% below the consensus fair value of ₹232.46 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 16.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹314.57
+45.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.1%, r=10%, tg=3%, n=10yr
Graham Number
₹153.16
-29.0%
√(22.5 × EPS × BVPS)
EPS=9.42, BVPS=110.68 · outside Graham range (P/E 16.9, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹216.05
+0.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.1%, FD=7%
P/E Fair Value
₹143.18
-33.7%
EPS × 15.2x (sector P/E)
EPS=9.42, Sector P/E=15.2x
Peter Lynch (PEG)
₹76.30
-64.6%
EPS × Growth% (PEG = 1 is fair)
EPS=9.42, g=8.1%
EV/EBITDA
₹383.27
+77.6%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=3.84B
Book Value (P/B)
₹168.79
-21.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=110.68, ROE=12.1%, g=6%, r=10%
Reverse DCF
₹215.83
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 8.1%
Margin of Safety
₹155.06
-28.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=206.74, 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.