Xchanging Solutions Ltd

XCHANGING NSE Information Technology Computers - Software & Consulting
₹62.50
-1.76%
Delayed · cached 15 min

Fair value analysis

XCHANGING
Xchanging Solutions Ltd
Information TechnologyComputers - Software & Consulting
₹63.62
Close used for this calculation
₹86.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability19/25
Returns14/25
Balance Sheet19/25
Efficiency25/25
Growth16/25
Strong
Quality radar
77Prof.19/25Ret.14/25Eff.25/25B.Sht19/25Growth16/25

Consensus fair value

₹86.55
Below FV
▲ +36.0% against the close used
Model range ₹52.33 – ₹139.34
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₹52.33Fair value₹86.55Bull₹139.34
FairClose
52-week traded range
52W low ₹47.7952W high ₹95.46

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Xchanging Solutions Ltd closed at ₹63.62, 26.5% below the consensus fair value of ₹86.55 drawn from 10 valuation models.

Financial DNA score 77/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹74.60
+17.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹66.86
+5.1%
√(22.5 × EPS × BVPS)
EPS=5.34, BVPS=37.2
Graham Formula
₹139.34
+119.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.8%, FD=7%
P/E Fair Value
₹96.12
+51.1%
EPS × 18x (sector P/E)
EPS=5.34, Sector P/E=18x
Peter Lynch (PEG)
₹52.33
-17.7%
EPS × Growth% (PEG = 1 is fair)
EPS=5.34, g=9.8%
EV/EBITDA
₹87.74
+37.9%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=690M
Dividend Discount (DDM)
₹110.28
+73.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.04, r=10%, g=8%
Book Value (P/B)
₹91.15
+43.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.2, ROE=15.8%, g=6%, r=10%
Reverse DCF
₹63.62
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 9.8%
Margin of Safety
₹70.67
+11.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=94.23, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.