₹586.13
Near FV▲ +6.2% against the close used
Model range ₹237.20 – ₹1,034.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹237.20Fair value₹586.13Bull₹1,034.47
FairClose
52-week traded range
52W low ₹423.1052W high ₹608.50
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Carraro India Limited closed at ₹551.95, 5.8% below the consensus fair value of ₹586.13 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹365.07
-33.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹237.20
-57.0%
√(22.5 × EPS × BVPS)
EPS=22.97, BVPS=108.87 · outside Graham range (P/E 21.9, P/B 5.1) — asset-light, treat as a rough floor
Graham Formula
₹1,034.47
+87.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹745.38
+35.0%
EPS × 32.45x (sector P/E)
EPS=22.97, Sector P/E=32.45x
Peter Lynch (PEG)
₹574.25
+4.0%
EPS × Growth% (PEG = 1 is fair)
EPS=22.97, g=25%
EV/EBITDA
₹832.16
+50.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.65B
Dividend Discount (DDM)
₹372.57
-32.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.9, r=10%, g=8%
Book Value (P/B)
₹563.38
+2.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=108.87, ROE=26.7%, g=6%, r=10%
Reverse DCF
₹551.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 25%
Margin of Safety
₹446.65
-19.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=595.53, 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.