Kaushalya Infra Dev Ltd.
₹822.00
-2.21%
Delayed · cached 15 min
Fair value analysis
KAUSHALYA
Kaushalya Infra Dev Ltd.
₹840.55
Close used for this calculation
₹276.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Quality radar
Consensus fair value
₹276.10
Above FV▼ -67.2% against the close used
Model range ₹178.62 – ₹688.70
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₹178.62Fair value₹276.10Bull₹688.70
FairClose
52-week traded range
52W low ₹755.2052W high ₹1,421.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kaushalya Infra Dev Ltd. closed at ₹840.55, 204.4% above the consensus fair value of ₹276.10 drawn from 6 valuation models.
Financial DNA score 30/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹178.62
-78.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹688.70
-18.1%
√(22.5 × EPS × BVPS)
EPS=9.53, BVPS=2211.97
P/E Fair Value
₹282.09
-66.4%
EPS × 29.6x (sector P/E)
EPS=9.53, Sector P/E=29.6x
Book Value (P/B)
₹221.20
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2211.97, ROE=1%, g=3%, r=10%
Reverse DCF
₹840.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.4% | Historical: 0%
Margin of Safety
₹287.35
-65.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=383.14, 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.