Kundan Edifice Limited

KEL NSE Consumer Discretionary Consumer Electronics
₹144.85
-2.06%
Delayed · cached 15 min

Fair value analysis

KEL
Kundan Edifice Limited
Consumer DiscretionaryConsumer Electronics
₹98.00
Close used for this calculation
₹137.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability11/25
Returns21/25
Balance Sheet6/25
Efficiency18/25
Growth9/25
Good
Quality radar
56Prof.11/25Ret.21/25Eff.18/25B.Sht6/25Growth9/25

Consensus fair value

₹137.91
Below FV
▲ +40.7% against the close used
Model range ₹27.22 – ₹209.46
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₹27.22Fair value₹137.91Bull₹209.46
FairClose
52-week traded range
52W low ₹74.3552W high ₹103.75

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

Valuation summary

Trading below the consensus fair value

Kundan Edifice Limited closed at ₹98.00, 28.9% below the consensus fair value of ₹137.91 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹109.99
+12.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
₹98.16
+0.2%
√(22.5 × EPS × BVPS)
EPS=7.56, BVPS=56.65
Graham Formula
₹110.21
+12.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.6%, FD=7%
P/E Fair Value
₹185.98
+89.8%
EPS × 24.6x (sector P/E)
EPS=7.56, Sector P/E=24.6x
Peter Lynch (PEG)
₹27.22
-72.2%
EPS × Growth% (PEG = 1 is fair)
EPS=7.56, g=3.6%
EV/EBITDA
₹209.46
+113.7%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹123.92
+26.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.65, ROE=17.6%, g=3.6%, r=10%
Reverse DCF
₹98.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 3.6%
Margin of Safety
₹94.56
-3.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=126.08, 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.