₹319.36
Above FV▼ -44.6% against the close used
Model range ₹131.77 – ₹585.96
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹131.77Fair value₹319.36Bull₹585.96
FairClose
52-week traded range
52W low ₹425.1552W high ₹610.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Star Health & Al Ins Co L closed at ₹576.25, 80.4% above the consensus fair value of ₹319.36 drawn from 7 valuation models.
Financial DNA score 32/100 — Weak. P/E of 39.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹585.96
+1.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹206.48
-64.2%
√(22.5 × EPS × BVPS)
EPS=9.47, BVPS=200.09 · outside Graham range (P/E 39.2, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₹386.85
-32.9%
EPS × 40.85x (sector P/E)
EPS=9.47, Sector P/E=40.85x
EV/EBITDA
₹148.93
-74.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.03B
Book Value (P/B)
₹131.77
-77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=200.09, ROE=7.6%, g=3%, r=10%
Reverse DCF
₹576.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.2% | Historical: 0%
Margin of Safety
₹294.82
-48.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=393.1, 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.