Sundaram Clayton Limited
₹1,296.10
+0.07%
Delayed · cached 15 min
Fair value analysis
SUNCLAY
Sundaram Clayton Limited
₹1,295.20
Close used for this calculation
₹2,208.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
27/100
Quality radar
Consensus fair value
₹2,208.96
Below FV▲ +70.5% against the close used
Model range ₹824.55 – ₹3,714.88
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₹824.55Fair value₹2,208.96Bull₹3,714.88
FairClose
52-week traded range
52W low ₹1,134.2052W high ₹1,788.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sundaram Clayton Limited closed at ₹1,295.20, 41.4% below the consensus fair value of ₹2,208.96 drawn from 6 valuation models.
Financial DNA score 27/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,112.00
+63.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹1,231.44
-4.9%
√(22.5 × EPS × BVPS)
EPS=114.48, BVPS=588.73
P/E Fair Value
₹3,714.88
+186.8%
EPS × 32.45x (sector P/E)
EPS=114.48, Sector P/E=32.45x
EV/EBITDA
₹824.55
-36.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.12B
Reverse DCF
₹1,295.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 0%
Margin of Safety
₹1,764.58
+36.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2352.77, 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.