Swan Corp Fair Value

SWANCORP • Use multi-model valuation to spot trade setups and log them in your Tickjournal
Average Fair Value
₹2185.98
Current Market Price: ₹465.75
+369.35% Price Difference

Fair Value Analysis Export

Export comprehensive fair value analysis for Swan Corp. For full fundamentals and performance, visit SWANCORP share price BSE .

Valuation Summary

Average Fair Value
₹2185.98
Current Market Price
₹465.75
Price Difference
₹1720.23
Percentage Difference
+369.35%
Fair Value Range
₹0.31 - ₹5754.84
Methods Used
4
Analysis based on 4 valuation methods: P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Discounted Cash Flow (DCF)

P/B Based Valuation

Book Value/Share ₹2877.42
Sector Avg P/B 2.5
Historical Avg P/B N/A
Average Fair Value
₹5754.84

Price-to-Sales Valuation

Revenue/Share ₹37.11
Sector Avg P/S 3.0
Fair Value
₹111.34

Asset-Based Valuation

Book Value/Share ₹2877.42
Liquidation Value/Share ₹-1316.52
Fair Value
₹2877.42

Discounted Cash Flow (DCF)

Current FCF ₹26.0 Cr
FCF Growth Rate -70.71%
Discount Rate 10.0%
Terminal Growth 3.0%
Enterprise Value ₹9.94 Cr
DCF Fair Value
₹0.31

Analysis Overview

Methods Used
4
Data Year
2025
Sector
Diversified

Available Data Sources: Financial statements, dividend history, balance sheet data , sector comparisons.

Data Currency: Financial data is from the previous year (2025).

Peer Valuation Comparison

Company Symbol P/E Ratio P/B Ratio Market Cap (₹ Cr)
HCKK Ventures HCKKVENTURE - 2.45 ₹11
Godrej Industries GODREJIND - 3.24 ₹34,694
3M India 3MINDIA 64.59 18.39 ₹39,287
Panth Infinity PANTH 1.76 0.57 ₹21
DCM Shriram Consolidated DCMSHRIRAM - 2.71 ₹19,792

Important Disclaimer

This fair value analysis is for informational and educational purposes only. The calculations are based on publicly available financial data and various valuation methodologies.

This analysis does not constitute investment advice, recommendations, or suggestions to buy, sell, or hold any securities. Past performance and financial data do not guarantee future results.

Please conduct your own research and consult with qualified financial advisors before making any investment decisions. Market conditions, company fundamentals, and other factors can significantly impact actual stock performance.