₹319.96
Above FV▼ -28.5% against the close used
Model range ₹136.40 – ₹402.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹136.40Fair value₹319.96Bull₹402.49
FairClose
52-week traded range
52W low ₹314.2552W high ₹466.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Harsha Engineers Int Ltd closed at ₹447.20, 39.8% above the consensus fair value of ₹319.96 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 26.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹319.56
-28.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹243.22
-45.6%
√(22.5 × EPS × BVPS)
EPS=17.05, BVPS=154.21 · outside Graham range (P/E 26.2, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹387.89
-13.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8%, FD=7%
P/E Fair Value
₹378.51
-15.4%
EPS × 22.2x (sector P/E)
EPS=17.05, Sector P/E=22.2x
Peter Lynch (PEG)
₹136.40
-69.5%
EPS × Growth% (PEG = 1 is fair)
EPS=17.05, g=8%
EV/EBITDA
₹402.49
-10.0%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=2.87B
Book Value (P/B)
₹173.48
-61.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=154.21, ROE=10.5%, g=6%, r=10%
Reverse DCF
₹447.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: 8%
Margin of Safety
₹249.22
-44.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=332.29, 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.