Vakrangee Limited
₹5.37
-1.83%
Delayed · cached 15 min
Fair value analysis
VAKRANGEE
Vakrangee Limited
₹5.47
Close used for this calculation
₹5.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₹5.56
Near FV▲ +1.6% against the close used
Model range ₹1.06 – ₹8.39
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₹1.06Fair value₹5.56Bull₹8.39
FairClose
52-week traded range
52W low ₹4.6852W high ₹9.46
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Vakrangee Limited closed at ₹5.47, 1.6% below the consensus fair value of ₹5.56 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. P/E of 54.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹8.39
+53.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹4.50
-17.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹2.44
-55.4%
EPS × 24.4x (sector P/E)
EPS=0.1, Sector P/E=24.4x
Peter Lynch (PEG)
₹2.50
-54.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.1, g=25%
EV/EBITDA
₹7.74
+41.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=460M
Book Value (P/B)
₹1.06
-80.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1.97, ROE=5.4%, g=6%, r=10%
Reverse DCF
₹5.47
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.8% | Historical: 25%
Margin of Safety
₹3.83
-29.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.11, 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.