Teamlease Services Ltd.
₹1,241.40
-1.00%
Delayed · cached 15 min
Fair value analysis
TEAMLEASE
Teamlease Services Ltd.
₹1,253.90
Close used for this calculation
₹2,007.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₹2,007.74
Below FV▲ +60.1% against the close used
Model range ₹716.38 – ₹3,487.74
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₹716.38Fair value₹2,007.74Bull₹3,487.74
FairClose
52-week traded range
52W low ₹1,091.5052W high ₹1,934.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Teamlease Services Ltd. closed at ₹1,253.90, 37.5% below the consensus fair value of ₹2,007.74 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹3,487.74
+178.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
₹1,189.85
-5.1%
√(22.5 × EPS × BVPS)
EPS=83.3, BVPS=755.36
Graham Formula
₹1,987.90
+58.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.6%, FD=7%
P/E Fair Value
₹1,266.16
+1.0%
EPS × 15.2x (sector P/E)
EPS=83.3, Sector P/E=15.2x
Peter Lynch (PEG)
₹716.38
-42.9%
EPS × Growth% (PEG = 1 is fair)
EPS=83.3, g=8.6%
EV/EBITDA
₹1,936.64
+54.4%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=2.13B
Book Value (P/B)
₹1,510.72
+20.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=755.36, ROE=14%, g=6%, r=10%
Reverse DCF
₹1,253.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 8.6%
Margin of Safety
₹1,487.18
+18.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1982.91, 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.