₹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.
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.
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.
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.