H.G.Infra Engineering Ltd

HGINFRA NSE Industrials Civil Construction
Microcap 250
₹484.00
-0.67%
Delayed · cached 15 min

Fair value analysis

HGINFRA
H.G.Infra Engineering Ltd
IndustrialsCivil Construction
₹487.25
Close used for this calculation
₹882.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability13/25
Returns15/25
Balance Sheet3/25
Efficiency16/25
Growth11/25
Average
Quality radar
47Prof.13/25Ret.15/25Eff.16/25B.Sht3/25Growth11/25

Consensus fair value

₹882.40
Below FV
▲ +81.1% against the close used
Model range ₹251.61 – ₹1,679.10
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₹251.61Fair value₹882.40Bull₹1,679.10
FairClose
52-week traded range
52W low ₹431.5052W high ₹1,033.60

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

Valuation summary

Trading below the consensus fair value

H.G.Infra Engineering Ltd closed at ₹487.25, 44.8% below the consensus fair value of ₹882.40 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹891.88
+83.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.9%, r=10%, tg=3%, n=10yr
Graham Number
₹674.91
+38.5%
√(22.5 × EPS × BVPS)
EPS=50.69, BVPS=399.39
Graham Formula
₹1,049.65
+115.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.9%, FD=7%
P/E Fair Value
₹719.80
+47.7%
EPS × 14.2x (sector P/E)
EPS=50.69, Sector P/E=14.2x
Peter Lynch (PEG)
₹349.76
-28.2%
EPS × Growth% (PEG = 1 is fair)
EPS=50.69, g=6.9%
EV/EBITDA
₹1,679.10
+244.6%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=11.82B
Book Value (P/B)
₹251.61
-48.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=399.39, ROE=8.5%, g=6%, r=10%
Reverse DCF
₹487.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 6.9%
Margin of Safety
₹625.55
+28.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=834.06, 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.