₹53.52
Above FV▼ -29.6% against the close used
Model range ₹20.03 – ₹81.08
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹20.03Fair value₹53.52Bull₹81.08
FairClose
52-week traded range
52W low ₹69.5052W high ₹157.25
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Inox Wind Limited closed at ₹76.02, 42.0% above the consensus fair value of ₹53.52 drawn from 7 valuation models.
Financial DNA score 29/100 — Weak. P/E of 38.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹43.86
-42.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹40.50
-46.7%
√(22.5 × EPS × BVPS)
EPS=2.34, BVPS=31.16 · outside Graham range (P/E 38.4, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₹81.08
+6.7%
EPS × 34.65x (sector P/E)
EPS=2.34, Sector P/E=34.65x
EV/EBITDA
₹53.84
-29.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.95B
Book Value (P/B)
₹20.03
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31.16, ROE=7.5%, g=3%, r=10%
Reverse DCF
₹76.02
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 0%
Margin of Safety
₹41.36
-45.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=55.15, 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.