₹239.10
Below FV▲ +30.0% against the close used
Model range ₹105.38 – ₹462.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹105.38Fair value₹239.10Bull₹462.52
FairClose
52-week traded range
52W low ₹160.4852W high ₹401.35
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Zaggle Prepa Ocean Ser L closed at ₹183.93, 23.1% below the consensus fair value of ₹239.10 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 19.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹203.85
+10.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹148.78
-19.1%
√(22.5 × EPS × BVPS)
EPS=10.27, BVPS=95.8 · outside Graham range (P/E 19.4, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹462.52
+151.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹250.59
+36.2%
EPS × 24.4x (sector P/E)
EPS=10.27, Sector P/E=24.4x
Peter Lynch (PEG)
₹256.75
+39.6%
EPS × Growth% (PEG = 1 is fair)
EPS=10.27, g=25%
EV/EBITDA
₹288.33
+56.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.22B
Book Value (P/B)
₹105.38
-42.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=95.8, ROE=10.4%, g=6%, r=10%
Reverse DCF
₹183.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 25%
Margin of Safety
₹199.83
+8.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=266.44, 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.