₹311.38
Below FV▲ +27.7% against the close used
Model range ₹179.56 – ₹592.67
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹179.56Fair value₹311.38Bull₹592.67
FairClose
52-week traded range
52W low ₹235.5052W high ₹452.90
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Thomas Scott (India) Ltd closed at ₹243.90, 21.7% below the consensus fair value of ₹311.38 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹261.21
+7.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹179.56
-26.4%
√(22.5 × EPS × BVPS)
EPS=13.16, BVPS=108.88 · outside Graham range (P/E 15.9, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹592.67
+143.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹271.10
+11.2%
EPS × 20.6x (sector P/E)
EPS=13.16, Sector P/E=20.6x
Peter Lynch (PEG)
₹329.00
+34.9%
EPS × Growth% (PEG = 1 is fair)
EPS=13.16, g=25%
EV/EBITDA
₹415.94
+70.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=360M
Book Value (P/B)
₹291.26
+19.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=108.88, ROE=16.7%, g=6%, r=10%
Reverse DCF
₹243.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 25%
Margin of Safety
₹244.60
+0.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=326.14, 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.