Effwa Infra & Research L

EFFWA NSE Utilities Waste Management
₹219.00
+4.99%
Delayed · cached 15 min

Fair value analysis

EFFWA
Effwa Infra & Research L
UtilitiesWaste Management
₹371.65
Close used for this calculation
₹257.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability8/25
Returns12/25
Balance Sheet17/25
Efficiency6/25
Growth0/25
Average
Quality radar
43Prof.8/25Ret.12/25Eff.6/25B.Sht17/25Growth0/25

Consensus fair value

₹257.52
Above FV
▼ -30.7% against the close used
Model range ₹121.43 – ₹374.51
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₹121.43Fair value₹257.52Bull₹374.51
FairClose
52-week traded range
52W low ₹166.8052W high ₹397.65

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

Valuation summary

Trading above the consensus fair value

Effwa Infra & Research L closed at ₹371.65, 44.3% above the consensus fair value of ₹257.52 drawn from 7 valuation models.

Financial DNA score 43/100 — Average. P/E of 30.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹232.72
-37.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹121.43
-67.3%
√(22.5 × EPS × BVPS)
EPS=12.36, BVPS=53.02 · outside Graham range (P/E 30.3, P/B 7) — asset-light, treat as a rough floor
P/E Fair Value
₹374.51
+0.8%
EPS × 30.3x (sector P/E)
EPS=12.36, Sector P/E=30.3x
EV/EBITDA
₹163.56
-56.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=420M
Book Value (P/B)
₹175.71
-52.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.02, ROE=26.2%, g=3%, r=10%
Reverse DCF
₹371.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.6% | Historical: 0%
Margin of Safety
₹182.17
-51.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=242.89, 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.