Honda I Power Product Ltd
₹1,946.70
-1.16%
Delayed · cached 15 min
Fair value analysis
HONDAPOWER
Honda I Power Product Ltd
₹1,969.50
Close used for this calculation
₹1,489.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
₹1,489.94
Above FV▼ -24.3% against the close used
Model range ₹360.98 – ₹3,137.17
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₹360.98Fair value₹1,489.94Bull₹3,137.17
FairClose
52-week traded range
52W low ₹1,847.2052W high ₹2,906.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Honda I Power Product Ltd closed at ₹1,969.50, 32.2% above the consensus fair value of ₹1,489.94 drawn from 10 valuation models.
Financial DNA score 33/100 — Weak. P/E of 27.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,039.93
-47.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
₹1,137.22
-42.3%
√(22.5 × EPS × BVPS)
EPS=63.33, BVPS=907.6 · outside Graham range (P/E 27.1, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹1,170.25
-40.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.7%, FD=7%
P/E Fair Value
₹2,210.22
+12.2%
EPS × 34.9x (sector P/E)
EPS=63.33, Sector P/E=34.9x
Peter Lynch (PEG)
₹360.98
-81.7%
EPS × Growth% (PEG = 1 is fair)
EPS=63.33, g=5.7%
EV/EBITDA
₹1,341.10
-31.9%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=1.05B
Dividend Discount (DDM)
₹3,137.17
+59.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=127.62, r=10%, g=5.7%
Book Value (P/B)
₹614.22
-68.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=907.6, ROE=8.6%, g=5.7%, r=10%
Reverse DCF
₹1,969.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.1% | Historical: 5.7%
Margin of Safety
₹1,042.05
-47.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1389.41, 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.