₹267.95
Above FV▼ -54.6% against the close used
Model range ₹98.09 – ₹448.61
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹98.09Fair value₹267.95Bull₹448.61
FairClose
52-week traded range
52W low ₹389.3052W high ₹661.20
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Stel Holdings Limited closed at ₹590.20, 120.3% above the consensus fair value of ₹267.95 drawn from 9 valuation models.
Financial DNA score 30/100 — Weak. P/E of 57.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹213.58
-63.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹448.61
-24.0%
√(22.5 × EPS × BVPS)
EPS=10.76, BVPS=831.27 · outside Graham range (P/E 57.5, P/B 0.7) — asset-light, treat as a rough floor
Graham Formula
₹434.63
-26.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.5%, FD=7%
P/E Fair Value
₹266.85
-54.8%
EPS × 24.8x (sector P/E)
EPS=10.76, Sector P/E=24.8x
Peter Lynch (PEG)
₹188.30
-68.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.76, g=17.5%
EV/EBITDA
₹254.29
-56.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=270M
Book Value (P/B)
₹98.09
-83.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=831.27, ROE=1.2%, g=6%, r=10%
Reverse DCF
₹590.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.8% | Historical: 17.5%
Margin of Safety
₹255.69
-56.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=340.92, 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.