₹159.24
Below FV▲ +24.4% against the close used
Model range ₹105.21 – ₹239.41
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹105.21Fair value₹159.24Bull₹239.41
FairClose
52-week traded range
52W low ₹90.1752W high ₹233.23
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Gk Energy Limited closed at ₹128.01, 19.6% below the consensus fair value of ₹159.24 drawn from 7 valuation models.
Financial DNA score 56/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹188.74
+47.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹105.21
-17.8%
√(22.5 × EPS × BVPS)
EPS=10.07, BVPS=48.86 · outside Graham range (P/E 11.4, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
₹142.99
+11.7%
EPS × 14.2x (sector P/E)
EPS=10.07, Sector P/E=14.2x
EV/EBITDA
₹144.35
+12.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.13B
Book Value (P/B)
₹239.41
+87.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48.86, ROE=37.3%, g=3%, r=10%
Reverse DCF
₹128.01
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 0%
Margin of Safety
₹109.24
-14.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=145.65, 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.