₹78.10
Above FV▼ -31.5% against the close used
Model range ₹2.21 – ₹134.21
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹2.21Fair value₹78.10Bull₹134.21
FairClose
52-week traded range
52W low ₹90.3852W high ₹191.34
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Yatra Online Limited closed at ₹113.98, 45.9% above the consensus fair value of ₹78.10 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 52.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹38.73
-66.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹50.81
-55.4%
√(22.5 × EPS × BVPS)
EPS=2.98, BVPS=38.51 · outside Graham range (P/E 52.6, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹134.21
+17.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹84.19
-26.1%
EPS × 28.25x (sector P/E)
EPS=2.98, Sector P/E=28.25x
Peter Lynch (PEG)
₹74.50
-34.6%
EPS × Growth% (PEG = 1 is fair)
EPS=2.98, g=25%
EV/EBITDA
₹130.60
+14.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.21B
Book Value (P/B)
₹2.21
-98.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.51, ROE=6.2%, g=6%, r=10%
Reverse DCF
₹113.98
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 25%
Margin of Safety
₹57.74
-49.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=76.99, 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.