Garuda Construct N Eng L

GARUDA NSE Industrials Civil Construction
₹182.00
+1.51%
Delayed · cached 15 min

Fair value analysis

GARUDA
Garuda Construct N Eng L
IndustrialsCivil Construction
₹179.29
Close used for this calculation
₹245.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability25/25
Returns16/25
Balance Sheet21/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
84Prof.25/25Ret.16/25Eff.22/25B.Sht21/25Growth20/25

Consensus fair value

₹245.05
Below FV
▲ +36.7% against the close used
Model range ₹125.93 – ₹593.12
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₹125.93Fair value₹245.05Bull₹593.12
FairClose
52-week traded range
52W low ₹132.7752W high ₹242.37

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

Valuation summary

Trading below the consensus fair value

Garuda Construct N Eng L closed at ₹179.29, 26.8% below the consensus fair value of ₹245.05 drawn from 9 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 12.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹164.05
-8.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹125.93
-29.8%
√(22.5 × EPS × BVPS)
EPS=13.17, BVPS=53.52 · outside Graham range (P/E 12.4, P/B 3.4) — asset-light, treat as a rough floor
Graham Formula
₹593.12
+230.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹187.01
+4.3%
EPS × 14.2x (sector P/E)
EPS=13.17, Sector P/E=14.2x
Peter Lynch (PEG)
₹329.25
+83.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.17, g=25%
EV/EBITDA
₹311.53
+73.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.64B
Book Value (P/B)
₹337.17
+88.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.52, ROE=31.2%, g=6%, r=10%
Reverse DCF
₹179.29
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 25%
Margin of Safety
₹200.65
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=267.53, 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.