Thakkers Developers Ltd.
₹128.15
-7.80%
Delayed · cached 15 min
Fair value analysis
THAKDEV
Thakkers Developers Ltd.
₹138.99
Close used for this calculation
₹96.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₹96.70
Above FV▼ -30.4% against the close used
Model range ₹25.20 – ₹261.38
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₹25.20Fair value₹96.70Bull₹261.38
FairClose
52-week traded range
52W low ₹138.0952W high ₹157.74
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Thakkers Developers Ltd. closed at ₹138.99, 43.7% above the consensus fair value of ₹96.70 drawn from 7 valuation models.
Financial DNA score 49/100 — Average. P/E of 8.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹45.30
-67.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹261.38
+88.1%
√(22.5 × EPS × BVPS)
EPS=5.68, BVPS=534.58
P/E Fair Value
₹136.32
-1.9%
EPS × 24x (sector P/E)
EPS=5.68, Sector P/E=24x
EV/EBITDA
₹51.97
-62.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹25.20
-81.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=534.58, ROE=3.3%, g=3%, r=10%
Reverse DCF
₹138.99
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 0%
Margin of Safety
₹110.75
-20.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=147.67, 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.