Systango Technologies Ltd
₹253.40
+1.20%
Delayed · cached 15 min
Fair value analysis
SYSTANGO
Systango Technologies Ltd
₹225.00
Close used for this calculation
₹409.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Quality radar
Consensus fair value
₹409.47
Below FV▲ +82.0% against the close used
Model range ₹210.19 – ₹978.63
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₹210.19Fair value₹409.47Bull₹978.63
FairClose
52-week traded range
52W low ₹210.4552W high ₹397.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Systango Technologies Ltd closed at ₹225.00, 45.1% below the consensus fair value of ₹409.47 drawn from 10 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 10.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹437.33
+94.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹210.19
-6.6%
√(22.5 × EPS × BVPS)
EPS=21.73, BVPS=90.36 · outside Graham range (P/E 10.6, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹978.63
+334.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹391.14
+73.8%
EPS × 18x (sector P/E)
EPS=21.73, Sector P/E=18x
Peter Lynch (PEG)
₹543.25
+141.4%
EPS × Growth% (PEG = 1 is fair)
EPS=21.73, g=25%
EV/EBITDA
₹420.62
+86.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=350M
Dividend Discount (DDM)
₹370.57
+64.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.86, r=10%, g=8%
Book Value (P/B)
₹469.88
+108.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.36, ROE=26.8%, g=6%, r=10%
Reverse DCF
₹225.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 25%
Margin of Safety
₹378.24
+68.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=504.32, 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.