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₹132.96Fair value₹1,167.95Bull₹1,506.00
FairClose
52-week traded range
52W low ₹378.0052W high ₹421.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Suryalata Spinning Mill L closed at ₹398.55, 65.9% below the consensus fair value of ₹1,167.95 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 4.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,077.14
+170.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
₹1,153.56
+189.4%
√(22.5 × EPS × BVPS)
EPS=83.1, BVPS=711.7
Graham Formula
₹902.82
+126.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.6%, FD=7%
P/E Fair Value
₹1,263.12
+216.9%
EPS × 15.2x (sector P/E)
EPS=83.1, Sector P/E=15.2x
Peter Lynch (PEG)
₹132.96
-66.6%
EPS × Growth% (PEG = 1 is fair)
EPS=83.1, g=1.6%
EV/EBITDA
₹1,506.00
+277.9%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=670M
Book Value (P/B)
₹976.04
+144.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=711.7, ROE=12.6%, g=3%, r=10%
Reverse DCF
₹398.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1.6%
Margin of Safety
₹824.37
+106.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1099.16, 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.