Indigrid Infrastruct Trst

INDIGRID NSE Utilities Power - Transmission
₹140.06
-0.24%
Delayed · cached 15 min

Fair value analysis

INDIGRID
Indigrid Infrastruct Trst
UtilitiesPower - Transmission
₹173.85
Close used for this calculation
₹100.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability6/25
Returns13/25
Balance Sheet1/25
Efficiency11/25
Growth5/25
Weak
Quality radar
31Prof.6/25Ret.13/25Eff.11/25B.Sht1/25Growth5/25

Consensus fair value

₹100.37
Above FV
▼ -42.3% against the close used
Model range ₹46.28 – ₹183.07
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₹46.28Fair value₹100.37Bull₹183.07
FairClose
52-week traded range
52W low ₹162.9752W high ₹179.59

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

Valuation summary

Trading above the consensus fair value

Indigrid Infrastruct Trst closed at ₹173.85, 73.2% above the consensus fair value of ₹100.37 drawn from 8 valuation models.

Financial DNA score 31/100 — Weak. P/E of 35.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹77.59
-55.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹84.46
-51.4%
√(22.5 × EPS × BVPS)
EPS=4.14, BVPS=76.59 · outside Graham range (P/E 35, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
₹105.16
-39.5%
EPS × 25.4x (sector P/E)
EPS=4.14, Sector P/E=25.4x
EV/EBITDA
₹183.07
+5.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=42.2B
Dividend Discount (DDM)
₹71.60
-58.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.62, r=10%, g=2%
Book Value (P/B)
₹46.28
-73.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.59, ROE=7.2%, g=3%, r=10%
Reverse DCF
₹173.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.2% | Historical: 0%
Margin of Safety
₹66.80
-61.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=89.07, 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.