₹457.62
Above FV▼ -48.3% against the close used
Model range ₹108.24 – ₹703.98
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹108.24Fair value₹457.62Bull₹703.98
FairClose
52-week traded range
52W low ₹467.4052W high ₹884.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Varroc Engineering Ltd. closed at ₹884.40, 93.3% above the consensus fair value of ₹457.62 drawn from 7 valuation models.
Financial DNA score 33/100 — Weak. P/E of 46.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹108.24
-87.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹223.27
-74.8%
√(22.5 × EPS × BVPS)
EPS=14.73, BVPS=150.41 · outside Graham range (P/E 46.7, P/B 5.9) — asset-light, treat as a rough floor
P/E Fair Value
₹477.99
-46.0%
EPS × 32.45x (sector P/E)
EPS=14.73, Sector P/E=32.45x
EV/EBITDA
₹703.98
-20.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.53B
Book Value (P/B)
₹259.99
-70.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=150.41, ROE=15.1%, g=3%, r=10%
Reverse DCF
₹884.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22% | Historical: 0%
Margin of Safety
₹202.38
-77.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=269.83, 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.