Karnika Industries Ltd

KARNIKA NSE Consumer Discretionary Garments & Apparels
₹311.35
-0.06%
Delayed · cached 15 min

Fair value analysis

KARNIKA
Karnika Industries Ltd
Consumer DiscretionaryGarments & Apparels
₹120.50
Close used for this calculation
₹63.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability8/25
Returns12/25
Balance Sheet14/25
Efficiency6/25
Growth0/25
Average
Quality radar
40Prof.8/25Ret.12/25Eff.6/25B.Sht14/25Growth0/25

Consensus fair value

₹63.11
Above FV
▼ -47.6% against the close used
Model range ₹40.03 – ₹92.91
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₹40.03Fair value₹63.11Bull₹92.91
FairClose
52-week traded range
52W low ₹96.9052W high ₹189.00

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

Valuation summary

Trading above the consensus fair value

Karnika Industries Ltd closed at ₹120.50, 90.9% above the consensus fair value of ₹63.11 drawn from 7 valuation models.

Financial DNA score 40/100 — Average. P/E of 26.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹48.90
-59.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹40.03
-66.8%
√(22.5 × EPS × BVPS)
EPS=4.51, BVPS=15.79 · outside Graham range (P/E 26.4, P/B 7.6) — asset-light, treat as a rough floor
P/E Fair Value
₹92.91
-22.9%
EPS × 20.6x (sector P/E)
EPS=4.51, Sector P/E=20.6x
EV/EBITDA
₹51.20
-57.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=390M
Book Value (P/B)
₹58.66
-51.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.79, ROE=29%, g=3%, r=10%
Reverse DCF
₹120.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 0%
Margin of Safety
₹45.46
-62.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=60.61, 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.