Cellecor Gadgets Limited

CELLECOR NSE Consumer Discretionary Consumer Electronics
₹288.80
+2.78%
Delayed · cached 15 min

Fair value analysis

CELLECOR
Cellecor Gadgets Limited
Consumer DiscretionaryConsumer Electronics
₹31.10
Close used for this calculation
₹49.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability17/25
Returns18/25
Balance Sheet6/25
Efficiency15/25
Growth20/25
Good
Quality radar
56Prof.17/25Ret.18/25Eff.15/25B.Sht6/25Growth20/25

Consensus fair value

₹49.97
Below FV
▲ +60.7% against the close used
Model range ₹35.53 – ₹80.61
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹35.53Fair value₹49.97Bull₹80.61
FairClose
52-week traded range
52W low ₹22.8552W high ₹43.25

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Cellecor Gadgets Limited closed at ₹31.10, 37.8% below the consensus fair value of ₹49.97 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 17.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹35.53
+14.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹80.61
+159.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹62.29
+100.3%
EPS × 34.8x (sector P/E)
EPS=1.79, Sector P/E=34.8x
Peter Lynch (PEG)
₹44.75
+43.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.79, g=25%
EV/EBITDA
₹52.78
+69.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=720M
Book Value (P/B)
₹37.47
+20.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9.37, ROE=22%, g=6%, r=10%
Reverse DCF
₹31.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 25%
Margin of Safety
₹44.61
+43.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59.48, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.