Complete Sports & Management Fair Value
CSML · Current price ₹153.2
| Method | Fair value | Status |
|---|---|---|
| Residual income | ₹207 | 43% ROE fading to 12% over ~10 yrs, on ₹57 book |
| Relative P/E | — | Needs ≥3 peers with P/E |
| Graham floor | ₹109 | Conservative floor: √(22.5 × EPS × book value/share) |
| Analyst target | — | No analyst coverage |
Is Complete Sports & Management undervalued?
DocStoX estimates the fair value of Complete Sports & Management at ₹186 per share, versus the current market price of ₹153. That puts the stock about +21.2% below our fair-value estimate, which we read as "Fairly Valued". Our confidence in this estimate is medium.
How this fair value is calculated
This estimate blends 2 independent methods: Residual income (₹207), Graham floor (₹109). We weight each by its reliability and skip any method whose inputs look untrustworthy — "no DCF beats a wrong DCF". This is the same deterministic engine that powers DocStoX stock pages; there is no guesswork or AI-generated number here.
Bear, base and bull scenarios
Our scenarios span ₹109 (bear) to ₹186 (base) to ₹214 (bull). A margin of safety means buying meaningfully below the base case — the wider the gap, the more room for error in the assumptions.
More on Complete Sports & Management
DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.