₹56.42
Above FV▼ -33.4% against the close used
Model range ₹27.26 – ₹76.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹27.26Fair value₹56.42Bull₹76.38
FairClose
52-week traded range
52W low ₹79.0852W high ₹150.30
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Unicommerce Esolutions L closed at ₹84.77, 50.2% above the consensus fair value of ₹56.42 drawn from 7 valuation models.
Financial DNA score 40/100 — Average. P/E of 44.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹76.38
-9.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹27.26
-67.8%
√(22.5 × EPS × BVPS)
EPS=1.82, BVPS=18.15 · outside Graham range (P/E 44.1, P/B 4.7) — asset-light, treat as a rough floor
P/E Fair Value
₹64.61
-23.8%
EPS × 35.5x (sector P/E)
EPS=1.82, Sector P/E=35.5x
EV/EBITDA
₹39.94
-52.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=450M
Book Value (P/B)
₹32.67
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.15, ROE=15.6%, g=3%, r=10%
Reverse DCF
₹84.77
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.6% | Historical: 0%
Margin of Safety
₹42.06
-50.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.08, 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.