Escorts Kubota Limited
Nifty 500
Midcap 150
LargeMid 250
₹2,895.00
-2.14%
Delayed · cached 15 min
Fair value analysis
ESCORTS
Escorts Kubota Limited
₹2,958.40
Close used for this calculation
₹3,618.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₹3,618.58
Below FV▲ +22.3% against the close used
Model range ₹1,797.20 – ₹9,637.19
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₹1,797.20Fair value₹3,618.58Bull₹9,637.19
FairClose
52-week traded range
52W low ₹2,724.7052W high ₹3,962.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Escorts Kubota Limited closed at ₹2,958.40, 18.2% below the consensus fair value of ₹3,618.58 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 22.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,934.99
-34.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,797.20
-39.3%
√(22.5 × EPS × BVPS)
EPS=213.99, BVPS=670.84 · outside Graham range (P/E 22.8, P/B 4.4) — asset-light, treat as a rough floor
Graham Formula
₹9,637.19
+225.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹5,360.45
+81.2%
EPS × 25.05x (sector P/E)
EPS=213.99, Sector P/E=25.05x
Peter Lynch (PEG)
₹5,349.75
+80.8%
EPS × Growth% (PEG = 1 is fair)
EPS=213.99, g=25%
EV/EBITDA
₹2,859.46
-3.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=17.51B
Dividend Discount (DDM)
₹1,821.19
-38.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.73, r=10%, g=8%
Book Value (P/B)
₹2,129.91
-28.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=670.84, ROE=18.7%, g=6%, r=10%
Reverse DCF
₹2,958.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 25%
Margin of Safety
₹3,511.84
+18.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4682.46, 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.