₹308.30
Above FV▼ -40.6% against the close used
Model range ₹43.83 – ₹456.45
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹43.83Fair value₹308.30Bull₹456.45
FairClose
52-week traded range
52W low ₹461.6052W high ₹646.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Wonderla Holidays Ltd. closed at ₹519.05, 68.4% above the consensus fair value of ₹308.30 drawn from 9 valuation models.
Financial DNA score 28/100 — Weak. P/E of 31.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹185.38
-64.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.4%, r=10%, tg=3%, n=10yr
Graham Number
₹324.45
-37.5%
√(22.5 × EPS × BVPS)
EPS=12.89, BVPS=362.97 · outside Graham range (P/E 31.3, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₹183.13
-64.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.4%, FD=7%
P/E Fair Value
₹403.46
-22.3%
EPS × 31.3x (sector P/E)
EPS=12.89, Sector P/E=31.3x
Peter Lynch (PEG)
₹43.83
-91.6%
EPS × Growth% (PEG = 1 is fair)
EPS=12.89, g=3.4%
EV/EBITDA
₹456.45
-12.1%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=2.49B
Book Value (P/B)
₹65.99
-87.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=362.97, ROE=4.6%, g=3.4%, r=10%
Reverse DCF
₹519.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.6% | Historical: 3.4%
Margin of Safety
₹205.58
-60.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=274.11, 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.