Diffusion Engineers Ltd

DIFFNKG NSE Industrials Other Industrial Products
₹449.50
-0.01%
Delayed · cached 15 min

Fair value analysis

DIFFNKG
Diffusion Engineers Ltd
IndustrialsOther Industrial Products
₹449.55
Close used for this calculation
₹230.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability8/25
Returns7/25
Balance Sheet13/25
Efficiency6/25
Growth0/25
Weak
Quality radar
34Prof.8/25Ret.7/25Eff.6/25B.Sht13/25Growth0/25

Consensus fair value

₹230.42
Above FV
▼ -48.7% against the close used
Model range ₹159.28 – ₹298.59
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₹159.28Fair value₹230.42Bull₹298.59
FairClose
52-week traded range
52W low ₹237.1652W high ₹485.50

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

Valuation summary

Trading above the consensus fair value

Diffusion Engineers Ltd closed at ₹449.55, 95.1% above the consensus fair value of ₹230.42 drawn from 7 valuation models.

Financial DNA score 34/100 — Weak. P/E of 30.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹252.09
-43.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹189.46
-57.9%
√(22.5 × EPS × BVPS)
EPS=13.45, BVPS=118.61 · outside Graham range (P/E 30.4, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
₹298.59
-33.6%
EPS × 22.2x (sector P/E)
EPS=13.45, Sector P/E=22.2x
EV/EBITDA
₹163.30
-63.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=640M
Book Value (P/B)
₹159.28
-64.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=118.61, ROE=12.4%, g=3%, r=10%
Reverse DCF
₹449.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.1% | Historical: 0%
Margin of Safety
₹185.04
-58.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=246.71, 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.