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₹49.29Fair value₹163.21Bull₹279.72
FairClose
52-week traded range
52W low ₹159.6852W high ₹256.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
V2 Retail Limited closed at ₹218.13, 33.6% above the consensus fair value of ₹163.21 drawn from 7 valuation models.
Financial DNA score 24/100 — Weak. P/E of 50.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹83.22
-61.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹49.29
-77.4%
√(22.5 × EPS × BVPS)
EPS=4.44, BVPS=24.32 · outside Graham range (P/E 50.1, P/B 9) — asset-light, treat as a rough floor
P/E Fair Value
₹279.72
+28.2%
EPS × 63x (sector P/E)
EPS=4.44, Sector P/E=63x
EV/EBITDA
₹152.16
-30.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.54B
Book Value (P/B)
₹69.13
-68.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.32, ROE=22.9%, g=3%, r=10%
Reverse DCF
₹218.13
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: 0%
Margin of Safety
₹103.06
-52.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=137.41, 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.