Veljan Denison Ltd.
₹1,890.00
-1.53%
Delayed · cached 15 min
Fair value analysis
VELJAN
Veljan Denison Ltd.
₹1,919.40
Close used for this calculation
₹1,444.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₹1,444.46
Above FV▼ -24.7% against the close used
Model range ₹689.60 – ₹2,298.03
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₹689.60Fair value₹1,444.46Bull₹2,298.03
FairClose
52-week traded range
52W low ₹1,773.3052W high ₹1,919.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Veljan Denison Ltd. closed at ₹1,919.40, 32.9% above the consensus fair value of ₹1,444.46 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 32.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,120.54
-41.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹861.65
-55.1%
√(22.5 × EPS × BVPS)
EPS=57.42, BVPS=574.67 · outside Graham range (P/E 32.5, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹2,298.03
+19.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.3%, FD=7%
P/E Fair Value
₹1,863.28
-2.9%
EPS × 32.45x (sector P/E)
EPS=57.42, Sector P/E=32.45x
Peter Lynch (PEG)
₹993.37
-48.2%
EPS × Growth% (PEG = 1 is fair)
EPS=57.42, g=17.3%
EV/EBITDA
₹1,867.46
-2.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=460M
Book Value (P/B)
₹689.60
-64.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=574.67, ROE=10.8%, g=6%, r=10%
Reverse DCF
₹1,919.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.1% | Historical: 17.3%
Margin of Safety
₹1,151.91
-40.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1535.88, 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.