Elpro International Ltd

ELPROINTL NSE Consumer Discretionary Residential, Commercial Projects
₹173.24
-0.30%
Delayed · cached 15 min

Fair value analysis

ELPROINTL
Elpro International Ltd
Consumer DiscretionaryResidential, Commercial Projects
₹173.76
Close used for this calculation
₹120.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability23/25
Returns3/25
Balance Sheet6/25
Efficiency8/25
Growth12/25
Average
Quality radar
40Prof.23/25Ret.3/25Eff.8/25B.Sht6/25Growth12/25

Consensus fair value

₹120.12
Above FV
▼ -30.9% against the close used
Model range ₹76.24 – ₹232.38
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₹76.24Fair value₹120.12Bull₹232.38
FairClose
52-week traded range
52W low ₹105.3552W high ₹180.06

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

Valuation summary

Trading above the consensus fair value

Elpro International Ltd closed at ₹173.76, 44.7% above the consensus fair value of ₹120.12 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 22.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹102.42
-41.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹143.48
-17.4%
√(22.5 × EPS × BVPS)
EPS=5.16, BVPS=177.31
Graham Formula
₹232.38
+33.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹123.84
-28.7%
EPS × 24x (sector P/E)
EPS=5.16, Sector P/E=24x
Peter Lynch (PEG)
₹114.55
-34.1%
EPS × Growth% (PEG = 1 is fair)
EPS=5.16, g=22.2%
EV/EBITDA
₹111.68
-35.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.72B
Book Value (P/B)
₹76.24
-56.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=177.31, ROE=4.3%, g=6%, r=10%
Reverse DCF
₹173.76
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: 22.2%
Margin of Safety
₹112.90
-35.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=150.53, 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.