₹377.92
Near FV▼ -10.1% against the close used
Model range ₹146.66 – ₹759.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹146.66Fair value₹377.92Bull₹759.75
FairClose
52-week traded range
52W low ₹224.0552W high ₹439.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Talbros Auto. Comp. Ltd closed at ₹420.20, 11.2% above the consensus fair value of ₹377.92 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 23.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹146.66
-65.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹220.18
-47.6%
√(22.5 × EPS × BVPS)
EPS=16.87, BVPS=127.72 · outside Graham range (P/E 23.4, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹759.75
+80.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹547.43
+30.3%
EPS × 32.45x (sector P/E)
EPS=16.87, Sector P/E=32.45x
Peter Lynch (PEG)
₹393.07
-6.5%
EPS × Growth% (PEG = 1 is fair)
EPS=16.87, g=23.3%
EV/EBITDA
₹478.03
+13.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.7B
Book Value (P/B)
₹284.18
-32.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=127.72, ROE=14.9%, g=6%, r=10%
Reverse DCF
₹420.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.1% | Historical: 23.3%
Margin of Safety
₹313.88
-25.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=418.51, 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.