₹903.22
Near FV▲ +7.6% against the close used
Model range ₹312.40 – ₹1,349.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹312.40Fair value₹903.22Bull₹1,349.75
FairClose
52-week traded range
52W low ₹800.1052W high ₹1,276.30
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Wealth Frst Port. Mg. Ltd closed at ₹839.30, 7.1% below the consensus fair value of ₹903.22 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 27.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹1,349.75
+60.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹312.40
-62.8%
√(22.5 × EPS × BVPS)
EPS=36.28, BVPS=119.56 · outside Graham range (P/E 27.3, P/B 7) — asset-light, treat as a rough floor
P/E Fair Value
₹663.92
-20.9%
EPS × 18.3x (sector P/E)
EPS=36.28, Sector P/E=18.3x
Peter Lynch (PEG)
₹907.00
+8.1%
EPS × Growth% (PEG = 1 is fair)
EPS=36.28, g=25%
EV/EBITDA
₹821.60
-2.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=490M
Dividend Discount (DDM)
₹480.42
-42.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.9, r=10%, g=8%
Book Value (P/B)
₹648.60
-22.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=119.56, ROE=27.7%, g=6%, r=10%
Reverse DCF
₹839.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.1% | Historical: 25%
Margin of Safety
₹581.52
-30.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=775.36, 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.