Empower India Ltd.
₹2.28
+4.11%
Delayed · cached 15 min
Fair value analysis
EMPOWER
Empower India Ltd.
₹2.19
Close used for this calculation
₹2.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
₹2.52
Below FV▲ +15.1% against the close used
Model range ₹1.16 – ₹2.81
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₹1.16Fair value₹2.52Bull₹2.81
FairClose
52-week traded range
52W low ₹1.8252W high ₹2.46
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Empower India Ltd. closed at ₹2.19, 13.1% below the consensus fair value of ₹2.52 drawn from 5 valuation models.
Financial DNA score 37/100 — Average. P/E of 13.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2.81
+28.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹2.70
+23.3%
EPS × 18x (sector P/E)
EPS=0.15, Sector P/E=18x
Book Value (P/B)
₹1.16
-46.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.96, ROE=5.8%, g=3%, r=10%
Reverse DCF
₹2.19
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 0%
Margin of Safety
₹2.07
-5.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2.76, 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.