₹114.25
Above FV▼ -16.9% against the close used
Model range ₹14.50 – ₹268.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹14.50Fair value₹114.25Bull₹268.38
FairClose
52-week traded range
52W low ₹123.7052W high ₹315.45
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Stanley Lifestyles Ltd closed at ₹137.43, 20.3% above the consensus fair value of ₹114.25 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 112.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹117.63
-14.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
₹47.46
-65.5%
√(22.5 × EPS × BVPS)
EPS=2.12, BVPS=47.23 · outside Graham range (P/E 112, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹50.99
-62.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.7%, FD=7%
P/E Fair Value
₹55.54
-59.6%
EPS × 26.2x (sector P/E)
EPS=2.12, Sector P/E=26.2x
Peter Lynch (PEG)
₹18.44
-86.6%
EPS × Growth% (PEG = 1 is fair)
EPS=2.12, g=8.7%
EV/EBITDA
₹268.38
+95.3%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=1.27B
Book Value (P/B)
₹14.50
-89.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.23, ROE=3.1%, g=6%, r=10%
Reverse DCF
₹137.43
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.1% | Historical: 8.7%
Margin of Safety
₹50.93
-62.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=67.91, 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.