₹118.42
Above FV▼ -41.0% against the close used
Model range ₹41.81 – ₹193.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹41.81Fair value₹118.42Bull₹193.55
FairClose
52-week traded range
52W low ₹195.9452W high ₹345.10
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Suraj Limited closed at ₹200.66, 69.4% above the consensus fair value of ₹118.42 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 44.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹119.38
-40.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹87.68
-56.3%
√(22.5 × EPS × BVPS)
EPS=4.07, BVPS=83.96 · outside Graham range (P/E 44.1, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹183.30
-8.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹88.73
-55.8%
EPS × 21.8x (sector P/E)
EPS=4.07, Sector P/E=21.8x
Peter Lynch (PEG)
₹101.75
-49.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4.07, g=25%
EV/EBITDA
₹193.55
-3.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹41.81
-79.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=83.96, ROE=5%, g=6%, r=10%
Reverse DCF
₹200.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: 25%
Margin of Safety
₹89.83
-55.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=119.77, 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.