₹58.26
Above FV▼ -53.9% against the close used
Model range ₹19.95 – ₹103.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹19.95Fair value₹58.26Bull₹103.34
FairClose
52-week traded range
52W low ₹77.3152W high ₹150.21
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Kirloskar Electric Co Ltd closed at ₹126.36, 116.9% above the consensus fair value of ₹58.26 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 53.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹103.34
-18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹32.36
-74.4%
√(22.5 × EPS × BVPS)
EPS=1.26, BVPS=36.95 · outside Graham range (P/E 53.8, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
₹27.91
-77.9%
EPS × 22.15x (sector P/E)
EPS=1.26, Sector P/E=22.15x
EV/EBITDA
₹45.95
-63.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=400M
Book Value (P/B)
₹19.95
-84.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36.95, ROE=6.8%, g=3%, r=10%
Reverse DCF
₹126.36
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 29.2% | Historical: 0%
Margin of Safety
₹40.90
-67.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=54.54, 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.