Veedol Corporation Ltd
₹1,428.50
-0.64%
Delayed · cached 15 min
Fair value analysis
VEEDOL
Veedol Corporation Ltd
₹1,437.70
Close used for this calculation
₹2,042.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Quality radar
Consensus fair value
₹2,042.55
Below FV▲ +42.1% against the close used
Model range ₹974.33 – ₹4,687.08
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₹974.33Fair value₹2,042.55Bull₹4,687.08
FairClose
52-week traded range
52W low ₹1,246.2052W high ₹1,982.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Veedol Corporation Ltd closed at ₹1,437.70, 29.6% below the consensus fair value of ₹2,042.55 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,834.44
+27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,304.64
-9.3%
√(22.5 × EPS × BVPS)
EPS=109.97, BVPS=687.89 · outside Graham range (P/E 11.3, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹4,687.08
+226.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=18.7%, FD=7%
P/E Fair Value
₹974.33
-32.2%
EPS × 8.86x (sector P/E)
EPS=109.97, Sector P/E=8.86x
Peter Lynch (PEG)
₹2,056.44
+43.0%
EPS × Growth% (PEG = 1 is fair)
EPS=109.97, g=18.7%
EV/EBITDA
₹2,704.42
+88.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.61B
Dividend Discount (DDM)
₹3,152.01
+119.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.37, r=10%, g=8%
Book Value (P/B)
₹2,321.64
+61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=687.89, ROE=19.5%, g=6%, r=10%
Reverse DCF
₹1,437.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 18.7%
Margin of Safety
₹1,650.09
+14.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2200.12, 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.