Saraswati Saree Depot Ltd
₹62.59
-7.74%
Delayed · cached 15 min
Fair value analysis
SSDL
Saraswati Saree Depot Ltd
₹67.84
Close used for this calculation
₹142.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Quality radar
Consensus fair value
₹142.95
Below FV▲ +110.7% against the close used
Model range ₹20.93 – ₹183.75
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₹20.93Fair value₹142.95Bull₹183.75
FairClose
52-week traded range
52W low ₹47.1652W high ₹90.67
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Saraswati Saree Depot Ltd closed at ₹67.84, 52.5% below the consensus fair value of ₹142.95 drawn from 6 valuation models.
Financial DNA score 46/100 — Average. P/E of 8.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹167.18
+146.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹183.75
+170.9%
EPS × 20.6x (sector P/E)
EPS=8.92, Sector P/E=20.6x
EV/EBITDA
₹100.39
+48.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=410M
Dividend Discount (DDM)
₹20.93
-69.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.64, r=10%, g=2%
Reverse DCF
₹67.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: 0%
Margin of Safety
₹131.60
+94.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=175.47, 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.