Veranda Learning Sol Ltd

VERANDA NSE Consumer Discretionary E-Learning
₹225.24
-2.29%
Delayed · cached 15 min

Fair value analysis

VERANDA
Veranda Learning Sol Ltd
Consumer DiscretionaryE-Learning
₹230.51
Close used for this calculation
₹217.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability12/25
Returns4/25
Balance Sheet17/25
Efficiency4/25
Growth0/25
Average
Quality radar
37Prof.12/25Ret.4/25Eff.4/25B.Sht17/25Growth0/25

Consensus fair value

₹217.25
Near FV
▼ -5.8% against the close used
Model range ₹7.46 – ₹315.39
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₹7.46Fair value₹217.25Bull₹315.39
FairClose
52-week traded range
52W low ₹131.7452W high ₹262.44

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Veranda Learning Sol Ltd closed at ₹230.51, 6.1% above the consensus fair value of ₹217.25 drawn from 7 valuation models.

Financial DNA score 37/100 — Average. P/E of 33.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹182.83
-20.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹123.84
-46.3%
√(22.5 × EPS × BVPS)
EPS=10.97, BVPS=62.13 · outside Graham range (P/E 33.7, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
₹315.39
+36.8%
EPS × 28.75x (sector P/E)
EPS=10.97, Sector P/E=28.75x
EV/EBITDA
₹197.00
-14.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.24B
Book Value (P/B)
₹7.46
-96.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62.13, ROE=3.8%, g=3%, r=10%
Reverse DCF
₹230.51
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 0%
Margin of Safety
₹155.52
-32.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=207.35, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.