₹21.73
Above FV▼ -27.7% against the close used
Model range ₹9.39 – ₹39.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹9.39Fair value₹21.73Bull₹39.90
FairClose
52-week traded range
52W low ₹25.9952W high ₹44.61
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Xtglobal Infotech Limited closed at ₹30.04, 38.2% above the consensus fair value of ₹21.73 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 33.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹17.07
-43.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹17.45
-41.9%
√(22.5 × EPS × BVPS)
EPS=0.86, BVPS=15.73 · outside Graham range (P/E 33.8, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹38.73
+28.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹15.48
-48.5%
EPS × 18x (sector P/E)
EPS=0.86, Sector P/E=18x
Peter Lynch (PEG)
₹21.50
-28.4%
EPS × Growth% (PEG = 1 is fair)
EPS=0.86, g=25%
EV/EBITDA
₹39.90
+32.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=320M
Book Value (P/B)
₹9.39
-68.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.73, ROE=6%, g=6%, r=10%
Reverse DCF
₹30.04
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 25%
Margin of Safety
₹16.64
-44.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22.18, 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.