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₹10.63Fair value₹27.28Bull₹45.49
FairClose
52-week traded range
52W low ₹52.6552W high ₹168.67
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Systematix Corp Service L closed at ₹71.11, 160.7% above the consensus fair value of ₹27.28 drawn from 9 valuation models.
Financial DNA score 39/100 — Average.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹20.05
-71.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹22.87
-67.8%
√(22.5 × EPS × BVPS)
EPS=1.01, BVPS=23.01
Graham Formula
₹45.49
-36.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹21.31
-70.0%
EPS × 21.1x (sector P/E)
EPS=1.01, Sector P/E=21.1x
Peter Lynch (PEG)
₹25.25
-64.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.01, g=25%
EV/EBITDA
₹45.18
-36.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=360M
Book Value (P/B)
₹10.63
-85.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.01, ROE=4.6%, g=6%, r=10%
Reverse DCF
₹71.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.2% | Historical: 25%
Margin of Safety
₹20.57
-71.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27.43, 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.