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₹128.19Fair value₹184.35Bull₹394.06
FairClose
52-week traded range
52W low ₹276.8052W high ₹489.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Swan Corp Limited closed at ₹298.15, 61.7% above the consensus fair value of ₹184.35 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 41.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹173.68
-41.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹196.51
-34.1%
√(22.5 × EPS × BVPS)
EPS=8.75, BVPS=196.15 · outside Graham range (P/E 41.6, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₹394.06
+32.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹128.19
-57.0%
EPS × 14.65x (sector P/E)
EPS=8.75, Sector P/E=14.65x
Peter Lynch (PEG)
₹218.75
-26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=8.75, g=25%
Reverse DCF
₹298.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: 25%
Margin of Safety
₹167.33
-43.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=223.11, 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.