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₹270.71Fair value₹555.26Bull₹856.10
FairClose
52-week traded range
52W low ₹813.2052W high ₹1,656.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Vinyas Innovative Tech L closed at ₹1,553.50, 179.8% above the consensus fair value of ₹555.26 drawn from 7 valuation models.
Financial DNA score 19/100 — Weak. P/E of 63.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹459.75
-70.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹321.80
-79.3%
√(22.5 × EPS × BVPS)
EPS=24.53, BVPS=187.62 · outside Graham range (P/E 63.1, P/B 8.3) — asset-light, treat as a rough floor
P/E Fair Value
₹856.10
-44.9%
EPS × 34.9x (sector P/E)
EPS=24.53, Sector P/E=34.9x
EV/EBITDA
₹438.62
-71.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=680M
Book Value (P/B)
₹270.71
-82.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=187.62, ROE=13.1%, g=3%, r=10%
Reverse DCF
₹1,553.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.8% | Historical: 0%
Margin of Safety
₹409.41
-73.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=545.88, 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.