₹214.59
Above FV▼ -66.6% against the close used
Model range ₹112.13 – ₹291.04
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹112.13Fair value₹214.59Bull₹291.04
FairClose
52-week traded range
52W low ₹159.5552W high ₹641.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Divine Power Energy Ltd closed at ₹641.90, 199.1% above the consensus fair value of ₹214.59 drawn from 7 valuation models.
Financial DNA score 17/100 — Weak. P/E of 59.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹200.55
-68.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹112.13
-82.5%
√(22.5 × EPS × BVPS)
EPS=10.7, BVPS=52.23 · outside Graham range (P/E 59.4, P/B 12.3) — asset-light, treat as a rough floor
P/E Fair Value
₹291.04
-54.7%
EPS × 27.2x (sector P/E)
EPS=10.7, Sector P/E=27.2x
EV/EBITDA
₹155.51
-75.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=540M
Book Value (P/B)
₹132.07
-79.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=52.23, ROE=20.7%, g=3%, r=10%
Reverse DCF
₹641.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22% | Historical: 0%
Margin of Safety
₹150.93
-76.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=201.24, 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.