₹24.91
Above FV▼ -49.1% against the close used
Model range ₹10.03 – ₹34.87
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹10.03Fair value₹24.91Bull₹34.87
FairClose
52-week traded range
52W low ₹32.4252W high ₹100.39
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Sumit Woods Limited closed at ₹48.93, 96.4% above the consensus fair value of ₹24.91 drawn from 9 valuation models.
Financial DNA score 27/100 — Weak. P/E of 35.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹23.67
-51.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
₹34.87
-28.7%
√(22.5 × EPS × BVPS)
EPS=1.27, BVPS=42.55 · outside Graham range (P/E 35.4, P/B 1.2) — asset-light, treat as a rough floor
Graham Formula
₹28.66
-41.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.9%, FD=7%
P/E Fair Value
₹30.48
-37.7%
EPS × 24x (sector P/E)
EPS=1.27, Sector P/E=24x
Peter Lynch (PEG)
₹10.03
-79.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.27, g=7.9%
EV/EBITDA
₹24.70
-49.5%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=170M
Book Value (P/B)
₹14.89
-69.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.55, ROE=3.5%, g=6%, r=10%
Reverse DCF
₹48.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 7.9%
Margin of Safety
₹22.07
-54.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29.42, 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.