₹137.10
Above FV▼ -66.6% against the close used
Model range ₹64.71 – ₹238.24
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹64.71Fair value₹137.10Bull₹238.24
FairClose
52-week traded range
52W low ₹341.4052W high ₹670.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Tvs Electronics Ltd closed at ₹410.45, 199.4% above the consensus fair value of ₹137.10 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 78.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹105.00
-74.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹74.17
-81.9%
√(22.5 × EPS × BVPS)
EPS=5.29, BVPS=46.22 · outside Graham range (P/E 78.4, P/B 8.9) — asset-light, treat as a rough floor
Graham Formula
₹238.24
-42.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹117.97
-71.3%
EPS × 22.3x (sector P/E)
EPS=5.29, Sector P/E=22.3x
Peter Lynch (PEG)
₹132.25
-67.8%
EPS × Growth% (PEG = 1 is fair)
EPS=5.29, g=25%
EV/EBITDA
₹191.40
-53.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=200M
Book Value (P/B)
₹64.71
-84.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.22, ROE=11.6%, g=6%, r=10%
Reverse DCF
₹410.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.6% | Historical: 25%
Margin of Safety
₹100.38
-75.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=133.85, 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.