Sai Silks (Kalamandir) L

KALAMANDIR NSE Consumer Discretionary Speciality Retail
₹82.50
-1.36%
Delayed · cached 15 min

Fair value analysis

KALAMANDIR
Sai Silks (Kalamandir) L
Consumer DiscretionarySpeciality Retail
₹83.64
Close used for this calculation
₹164.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability11/25
Returns8/25
Balance Sheet18/25
Efficiency9/25
Growth14/25
Average
Quality radar
46Prof.11/25Ret.8/25Eff.9/25B.Sht18/25Growth14/25

Consensus fair value

₹164.58
Below FV
▲ +96.8% against the close used
Model range ₹82.20 – ₹616.85
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₹82.20Fair value₹164.58Bull₹616.85
FairClose
52-week traded range
52W low ₹83.6452W high ₹200.35

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

Valuation summary

Trading below the consensus fair value

Sai Silks (Kalamandir) L closed at ₹83.64, 49.2% below the consensus fair value of ₹164.58 drawn from 8 valuation models.

Financial DNA score 46/100 — Average. P/E of 23.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹448.79
+436.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹594.16
+610.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.9%, FD=7%
P/E Fair Value
₹1,424.43
+1,603.0%
EPS × 63x (sector P/E)
EPS=22.61, Sector P/E=63x
Peter Lynch (PEG)
₹223.84
+167.6%
EPS × Growth% (PEG = 1 is fair)
EPS=22.61, g=9.9%
EV/EBITDA
₹173.83
+107.8%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=1.76B
Dividend Discount (DDM)
₹82.20
-1.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.52, r=10%, g=8%
Reverse DCF
₹83.64
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 9.9%
Margin of Safety
₹616.85
+637.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=822.46, 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.