₹351.17
Above FV▼ -29.8% against the close used
Model range ₹69.66 – ₹469.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹69.66Fair value₹351.17Bull₹469.60
FairClose
52-week traded range
52W low ₹397.2552W high ₹531.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Suprajit Engineering Ltd closed at ₹500.30, 42.5% above the consensus fair value of ₹351.17 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 35.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹69.66
-86.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
₹181.93
-63.6%
√(22.5 × EPS × BVPS)
EPS=13.32, BVPS=110.44 · outside Graham range (P/E 35.7, P/B 4.5) — asset-light, treat as a rough floor
Graham Formula
₹268.40
-46.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.6%, FD=7%
P/E Fair Value
₹432.23
-13.6%
EPS × 32.45x (sector P/E)
EPS=13.32, Sector P/E=32.45x
Peter Lynch (PEG)
₹87.91
-82.4%
EPS × Growth% (PEG = 1 is fair)
EPS=13.32, g=6.6%
EV/EBITDA
₹469.60
-6.1%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=5.48B
Book Value (P/B)
₹196.03
-60.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=110.44, ROE=13.1%, g=6%, r=10%
Reverse DCF
₹500.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: 6.6%
Margin of Safety
₹178.54
-64.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=238.06, 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.