₹55.21
Above FV▼ -69.0% against the close used
Model range ₹4.03 – ₹60.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹4.03Fair value₹55.21Bull₹60.94
FairClose
52-week traded range
52W low ₹135.0152W high ₹272.20
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Inox Green Energy Ser Ltd closed at ₹178.12, 222.6% above the consensus fair value of ₹55.21 drawn from 7 valuation models.
Financial DNA score 37/100 — Average. P/E of 58.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹30.33
-83.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹54.04
-69.7%
√(22.5 × EPS × BVPS)
EPS=2.55, BVPS=50.89 · outside Graham range (P/E 58.4, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
₹60.94
-65.8%
EPS × 23.9x (sector P/E)
EPS=2.55, Sector P/E=23.9x
EV/EBITDA
₹4.03
-97.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=250M
Book Value (P/B)
₹19.05
-89.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50.89, ROE=5.6%, g=3%, r=10%
Reverse DCF
₹178.12
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.1% | Historical: 0%
Margin of Safety
₹36.33
-79.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=48.44, 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.