Ducon Infratechnologies L

DUCON NSE Industrials Industrial Products
₹1.78
+0.00%
Delayed · cached 15 min

Fair value analysis

DUCON
Ducon Infratechnologies L
IndustrialsIndustrial Products
₹1.78
Close used for this calculation
₹4.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability17/25
Returns15/25
Balance Sheet14/25
Efficiency22/25
Growth20/25
Strong
Quality radar
68Prof.17/25Ret.15/25Eff.22/25B.Sht14/25Growth20/25

Consensus fair value

₹4.38
Below FV
▲ +146.1% against the close used
Model range ₹0.39 – ₹8.56
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₹0.39Fair value₹4.38Bull₹8.56
FairClose
52-week traded range
52W low ₹1.7852W high ₹6.31

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

Valuation summary

Trading below the consensus fair value

Ducon Infratechnologies L closed at ₹1.78, 59.4% below the consensus fair value of ₹4.38 drawn from 8 valuation models.

Financial DNA score 68/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1.73
-2.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹8.56
+380.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹6.63
+272.5%
EPS × 34.9x (sector P/E)
EPS=0.19, Sector P/E=34.9x
Peter Lynch (PEG)
₹4.75
+166.9%
EPS × Growth% (PEG = 1 is fair)
EPS=0.19, g=25%
EV/EBITDA
₹6.96
+291.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=280M
Book Value (P/B)
₹0.39
-78.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.66, ROE=6.6%, g=6%, r=10%
Reverse DCF
₹1.78
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 25%
Margin of Safety
₹4.23
+137.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.64, 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.