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₹122.14Fair value₹296.36Bull₹446.06
FairClose
52-week traded range
52W low ₹127.4752W high ₹261.43
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Updater Services Limited closed at ₹214.07, 27.8% below the consensus fair value of ₹296.36 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 15.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹382.39
+78.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹222.98
+4.2%
√(22.5 × EPS × BVPS)
EPS=12.8, BVPS=172.64
Graham Formula
₹393.42
+83.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.3%, FD=7%
P/E Fair Value
₹194.56
-9.1%
EPS × 15.2x (sector P/E)
EPS=12.8, Sector P/E=15.2x
Peter Lynch (PEG)
₹157.44
-26.5%
EPS × Growth% (PEG = 1 is fair)
EPS=12.8, g=12.3%
EV/EBITDA
₹446.06
+108.4%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=1.82B
Book Value (P/B)
₹122.14
-42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=172.64, ROE=8.8%, g=6%, r=10%
Reverse DCF
₹214.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 12.3%
Margin of Safety
₹223.75
+4.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=298.34, 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.