Veritaas Advertising Ltd
₹137.00
+0.00%
Delayed · cached 15 min
Fair value analysis
VERITAAS
Veritaas Advertising Ltd
₹28.75
Close used for this calculation
₹71.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Quality radar
Consensus fair value
₹71.02
Below FV▲ +147.0% against the close used
Model range ₹56.27 – ₹150.94
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₹56.27Fair value₹71.02Bull₹150.94
FairClose
52-week traded range
52W low ₹28.7552W high ₹74.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Veritaas Advertising Ltd closed at ₹28.75, 59.5% below the consensus fair value of ₹71.02 drawn from 7 valuation models.
Financial DNA score 58/100 — Good. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹67.36
+134.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹84.82
+195.0%
√(22.5 × EPS × BVPS)
EPS=6.34, BVPS=50.44
P/E Fair Value
₹72.91
+153.6%
EPS × 11.5x (sector P/E)
EPS=6.34, Sector P/E=11.5x
EV/EBITDA
₹150.94
+425.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=50M
Book Value (P/B)
₹79.98
+178.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50.44, ROE=14.1%, g=3%, r=10%
Reverse DCF
₹28.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₹56.27
+95.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.03, 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.