₹161.60
Below FV▲ +87.4% against the close used
Model range ₹76.17 – ₹322.01
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹76.17Fair value₹161.60Bull₹322.01
FairClose
52-week traded range
52W low ₹65.5552W high ₹86.25
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Vera Synthetic Limited closed at ₹86.25, 46.6% below the consensus fair value of ₹161.60 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹199.07
+130.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹86.84
+0.7%
√(22.5 × EPS × BVPS)
EPS=7.15, BVPS=46.88 · outside Graham range (P/E 13.8, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹322.01
+273.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹108.68
+26.0%
EPS × 15.2x (sector P/E)
EPS=7.15, Sector P/E=15.2x
Peter Lynch (PEG)
₹176.61
+104.8%
EPS × Growth% (PEG = 1 is fair)
EPS=7.15, g=24.7%
EV/EBITDA
₹180.52
+109.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=50M
Book Value (P/B)
₹76.17
-11.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.88, ROE=12.5%, g=6%, r=10%
Reverse DCF
₹86.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 24.7%
Margin of Safety
₹134.36
+55.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=179.15, 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.