₹138.86
Below FV▲ +80.4% against the close used
Model range ₹48.03 – ₹209.48
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹48.03Fair value₹138.86Bull₹209.48
FairClose
52-week traded range
52W low ₹47.7152W high ₹86.05
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Total Transport Sys Ltd closed at ₹76.98, 44.6% below the consensus fair value of ₹138.86 drawn from 10 valuation models.
Financial DNA score 61/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹209.48
+172.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹83.93
+9.0%
√(22.5 × EPS × BVPS)
EPS=4.84, BVPS=64.69
Graham Formula
₹165.84
+115.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.2%, FD=7%
P/E Fair Value
₹114.22
+48.4%
EPS × 23.6x (sector P/E)
EPS=4.84, Sector P/E=23.6x
Peter Lynch (PEG)
₹68.73
-10.7%
EPS × Growth% (PEG = 1 is fair)
EPS=4.84, g=14.2%
EV/EBITDA
₹176.87
+129.8%
(EBITDA × 17.1x − Net Debt) ÷ Shares
EBITDA=190M
Dividend Discount (DDM)
₹67.76
-12.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.25, r=10%, g=8%
Book Value (P/B)
₹48.03
-37.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=64.69, ROE=9%, g=6%, r=10%
Reverse DCF
₹76.98
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 14.2%
Margin of Safety
₹107.53
+39.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=143.37, 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.