₹915.63
Above FV▼ -47.7% against the close used
Model range ₹234.18 – ₹1,919.06
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹234.18Fair value₹915.63Bull₹1,919.06
FairClose
52-week traded range
52W low ₹1,228.1052W high ₹1,997.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Zen Technologies Limited closed at ₹1,749.90, 91.1% above the consensus fair value of ₹915.63 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 85.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹413.15
-76.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹310.00
-82.3%
√(22.5 × EPS × BVPS)
EPS=21.43, BVPS=199.31 · outside Graham range (P/E 85.6, P/B 8.8) — asset-light, treat as a rough floor
Graham Formula
₹965.12
-44.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,919.06
+9.7%
EPS × 89.55x (sector P/E)
EPS=21.43, Sector P/E=89.55x
Peter Lynch (PEG)
₹535.75
-69.4%
EPS × Growth% (PEG = 1 is fair)
EPS=21.43, g=25%
EV/EBITDA
₹542.65
-69.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.69B
Book Value (P/B)
₹234.18
-86.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=199.31, ROE=10.7%, g=6%, r=10%
Reverse DCF
₹1,749.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.3% | Historical: 25%
Margin of Safety
₹676.37
-61.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=901.83, 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.