Suyog Telematics Limited
₹650.50
-2.82%
Delayed · cached 15 min
Fair value analysis
SUYOG
Suyog Telematics Limited
₹669.40
Close used for this calculation
₹975.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
₹975.14
Below FV▲ +45.7% against the close used
Model range ₹608.75 – ₹1,659.44
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₹608.75Fair value₹975.14Bull₹1,659.44
FairClose
52-week traded range
52W low ₹535.2052W high ₹901.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Suyog Telematics Limited closed at ₹669.40, 31.4% below the consensus fair value of ₹975.14 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,008.91
+50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹707.44
+5.7%
√(22.5 × EPS × BVPS)
EPS=53.83, BVPS=413.21
P/E Fair Value
₹718.63
+7.4%
EPS × 13.35x (sector P/E)
EPS=53.83, Sector P/E=13.35x
EV/EBITDA
₹1,659.44
+147.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.26B
Book Value (P/B)
₹661.14
-1.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=413.21, ROE=14.2%, g=3%, r=10%
Reverse DCF
₹669.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 0%
Margin of Safety
₹608.75
-9.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=811.66, 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.