Take Solutions Ltd
₹17.61
+4.95%
Delayed · cached 15 min
Fair value analysis
TAKE
Take Solutions Ltd
₹16.78
Close used for this calculation
₹19.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
₹19.97
Below FV▲ +19.0% against the close used
Model range ₹2.11 – ₹28.36
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₹2.11Fair value₹19.97Bull₹28.36
FairClose
52-week traded range
52W low ₹10.3652W high ₹50.14
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Take Solutions Ltd closed at ₹16.78, 16.0% below the consensus fair value of ₹19.97 drawn from 5 valuation models.
Financial DNA score 33/100 — Weak. P/E of 44.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹13.68
-18.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹28.36
+69.0%
EPS × 38.85x (sector P/E)
EPS=0.73, Sector P/E=38.85x
Book Value (P/B)
₹2.11
-87.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1.09, ROE=16.5%, g=3%, r=10%
Reverse DCF
₹16.78
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 0%
Margin of Safety
₹15.77
-6.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21.02, 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.