₹125.00
Below FV▲ +35.0% against the close used
Model range ₹13.23 – ₹165.26
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹13.23Fair value₹125.00Bull₹165.26
FairClose
52-week traded range
52W low ₹92.6252W high ₹224.83
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Elin Electronics Limited closed at ₹92.62, 25.9% below the consensus fair value of ₹125.00 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 26.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹85.09
-8.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹94.03
+1.5%
√(22.5 × EPS × BVPS)
EPS=4.54, BVPS=86.56 · outside Graham range (P/E 26.4, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
₹165.26
+78.4%
EPS × 36.4x (sector P/E)
EPS=4.54, Sector P/E=36.4x
EV/EBITDA
₹160.45
+73.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=800M
Book Value (P/B)
₹13.23
-85.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=86.56, ROE=4.1%, g=3%, r=10%
Reverse DCF
₹92.62
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 0%
Margin of Safety
₹86.10
-7.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=114.79, 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.