Swaraj Suiting Limited

SWARAJ NSE Consumer Discretionary Other Textile Products
₹335.15
-4.99%
Delayed · cached 15 min

Fair value analysis

SWARAJ
Swaraj Suiting Limited
Consumer DiscretionaryOther Textile Products
₹352.75
Close used for this calculation
₹497.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability19/25
Returns21/25
Balance Sheet6/25
Efficiency19/25
Growth20/25
Strong
Quality radar
65Prof.19/25Ret.21/25Eff.19/25B.Sht6/25Growth20/25

Consensus fair value

₹497.06
Below FV
▲ +40.9% against the close used
Model range ₹265.90 – ₹918.73
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₹265.90Fair value₹497.06Bull₹918.73
FairClose
52-week traded range
52W low ₹162.2052W high ₹377.10

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Swaraj Suiting Limited closed at ₹352.75, 29.0% below the consensus fair value of ₹497.06 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹404.92
+14.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹265.90
-24.6%
√(22.5 × EPS × BVPS)
EPS=20.4, BVPS=154.04 · outside Graham range (P/E 14.5, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹918.73
+160.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹310.08
-12.1%
EPS × 15.2x (sector P/E)
EPS=20.4, Sector P/E=15.2x
Peter Lynch (PEG)
₹510.00
+44.6%
EPS × Growth% (PEG = 1 is fair)
EPS=20.4, g=25%
EV/EBITDA
₹838.23
+137.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.35B
Book Value (P/B)
₹604.60
+71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=154.04, ROE=21.7%, g=6%, r=10%
Reverse DCF
₹352.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.2% | Historical: 25%
Margin of Safety
₹356.18
+1.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=474.91, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.