₹239.99
Above FV▼ -55.6% against the close used
Model range ₹41.06 – ₹426.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹41.06Fair value₹239.99Bull₹426.97
FairClose
52-week traded range
52W low ₹428.7052W high ₹716.15
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Ttk Prestige Ltd closed at ₹540.20, 125.1% above the consensus fair value of ₹239.99 drawn from 10 valuation models.
Financial DNA score 43/100 — Average. P/E of 35.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹129.54
-76.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
₹222.50
-58.8%
√(22.5 × EPS × BVPS)
EPS=11.73, BVPS=187.57 · outside Graham range (P/E 35.6, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹168.83
-68.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.5%, FD=7%
P/E Fair Value
₹426.97
-21.0%
EPS × 36.4x (sector P/E)
EPS=11.73, Sector P/E=36.4x
Peter Lynch (PEG)
₹41.06
-92.4%
EPS × Growth% (PEG = 1 is fair)
EPS=11.73, g=3.5%
EV/EBITDA
₹296.01
-45.2%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=3.58B
Dividend Discount (DDM)
₹120.42
-77.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.56, r=10%, g=3.5%
Book Value (P/B)
₹157.85
-70.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=187.57, ROE=9%, g=3.5%, r=10%
Reverse DCF
₹540.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.4% | Historical: 3.5%
Margin of Safety
₹177.72
-67.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=236.96, 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.