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₹409.66Fair value₹721.51Bull₹1,178.22
FairClose
52-week traded range
52W low ₹384.0052W high ₹616.70
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sree Rayalseema Hhp Ltd. closed at ₹517.10, 28.3% below the consensus fair value of ₹721.51 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹409.66
-20.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹852.04
+64.8%
√(22.5 × EPS × BVPS)
EPS=51.79, BVPS=623.01
Graham Formula
₹1,178.22
+127.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8%, FD=7%
P/E Fair Value
₹999.55
+93.3%
EPS × 19.3x (sector P/E)
EPS=51.79, Sector P/E=19.3x
Peter Lynch (PEG)
₹414.32
-19.9%
EPS × Growth% (PEG = 1 is fair)
EPS=51.79, g=8%
EV/EBITDA
₹758.11
+46.6%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=950M
Book Value (P/B)
₹700.89
+35.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=623.01, ROE=10.5%, g=6%, r=10%
Reverse DCF
₹517.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 8%
Margin of Safety
₹644.90
+24.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=859.87, 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.