Energy Deve. Co.Ltd
₹14.81
-2.05%
Delayed · cached 15 min
Fair value analysis
ENERGYDEV
Energy Deve. Co.Ltd
₹15.12
Close used for this calculation
₹49.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₹49.62
Below FV▲ +228.2% against the close used
Model range ₹3.54 – ₹103.78
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₹3.54Fair value₹49.62Bull₹103.78
FairClose
52-week traded range
52W low ₹13.1552W high ₹27.37
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Energy Deve. Co.Ltd closed at ₹15.12, 69.5% below the consensus fair value of ₹49.62 drawn from 3 valuation models.
Financial DNA score 41/100 — Average. P/E of 295.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹103.78
+586.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₹49.62
+228.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=370M
Book Value (P/B)
₹3.54
-76.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=0.82, ROE=33.2%, g=3%, r=10%
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.