Trejhara Solutions Ltd
₹143.02
-1.59%
Delayed · cached 15 min
Fair value analysis
TREJHARA
Trejhara Solutions Ltd
₹145.33
Close used for this calculation
₹64.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Quality radar
Consensus fair value
₹64.70
Above FV▼ -55.5% against the close used
Model range ₹8.36 – ₹122.61
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₹8.36Fair value₹64.70Bull₹122.61
FairClose
52-week traded range
52W low ₹130.8352W high ₹276.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Trejhara Solutions Ltd closed at ₹145.33, 124.6% above the consensus fair value of ₹64.70 drawn from 7 valuation models.
Financial DNA score 24/100 — Weak. P/E of 26.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹66.35
-54.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹122.61
-15.6%
√(22.5 × EPS × BVPS)
EPS=3.54, BVPS=188.74
P/E Fair Value
₹63.72
-56.2%
EPS × 18x (sector P/E)
EPS=3.54, Sector P/E=18x
EV/EBITDA
₹40.86
-71.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=120M
Book Value (P/B)
₹8.36
-94.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=188.74, ROE=3.3%, g=3%, r=10%
Reverse DCF
₹145.33
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.8% | Historical: 0%
Margin of Safety
₹63.17
-56.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=84.23, 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.