Goldkart Jewels Limited

GOLDKART NSE Consumer Discretionary Gems, Jewellery And Watches
₹126.00
+4.22%
Delayed · cached 15 min

Fair value analysis

GOLDKART
Goldkart Jewels Limited
Consumer DiscretionaryGems, Jewellery And Watches
₹102.00
Close used for this calculation
₹48.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability17/25
Returns3/25
Balance Sheet6/25
Efficiency6/25
Growth12/25
Weak
Quality radar
32Prof.17/25Ret.3/25Eff.6/25B.Sht6/25Growth12/25

Consensus fair value

₹48.03
Above FV
▼ -52.9% against the close used
Model range ₹6.16 – ₹95.03
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₹6.16Fair value₹48.03Bull₹95.03
FairClose
52-week traded range
52W low ₹81.7052W high ₹285.00

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

Valuation summary

Trading above the consensus fair value

Goldkart Jewels Limited closed at ₹102.00, 112.4% above the consensus fair value of ₹48.03 drawn from 9 valuation models.

Financial DNA score 32/100 — Weak. P/E of 50.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹41.88
-58.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹38.25
-62.5%
√(22.5 × EPS × BVPS)
EPS=2.11, BVPS=30.82 · outside Graham range (P/E 50.6, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹95.03
-6.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹41.46
-59.4%
EPS × 19.65x (sector P/E)
EPS=2.11, Sector P/E=19.65x
Peter Lynch (PEG)
₹52.75
-48.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.11, g=25%
EV/EBITDA
₹53.27
-47.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹6.16
-94.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.82, ROE=6.8%, g=6%, r=10%
Reverse DCF
₹102.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.1% | Historical: 25%
Margin of Safety
₹40.62
-60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=54.16, 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.