Crown Lifters Limited

CROWN NSE Industrials Industrial Products
₹112.40
-1.81%
Delayed · cached 15 min

Fair value analysis

CROWN
Crown Lifters Limited
IndustrialsIndustrial Products
₹114.47
Close used for this calculation
₹229.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability25/25
Returns18/25
Balance Sheet6/25
Efficiency17/25
Growth20/25
Strong
Quality radar
66Prof.25/25Ret.18/25Eff.17/25B.Sht6/25Growth20/25

Consensus fair value

₹229.90
Below FV
▲ +100.8% against the close used
Model range ₹109.28 – ₹392.72
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₹109.28Fair value₹229.90Bull₹392.72
FairClose
52-week traded range
52W low ₹102.7052W high ₹183.02

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

Valuation summary

Trading below the consensus fair value

Crown Lifters Limited closed at ₹114.47, 50.2% below the consensus fair value of ₹229.90 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 14.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹151.84
+32.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹109.28
-4.5%
√(22.5 × EPS × BVPS)
EPS=7.65, BVPS=69.38 · outside Graham range (P/E 14.4, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹344.52
+201.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹266.99
+133.2%
EPS × 34.9x (sector P/E)
EPS=7.65, Sector P/E=34.9x
Peter Lynch (PEG)
₹191.25
+67.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7.65, g=25%
EV/EBITDA
₹392.72
+243.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=280M
Book Value (P/B)
₹116.20
+1.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.38, ROE=12.7%, g=6%, r=10%
Reverse DCF
₹114.47
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 25%
Margin of Safety
₹163.62
+42.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=218.16, 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.