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₹609.73Fair value₹1,501.87Bull₹2,946.06
FairClose
52-week traded range
52W low ₹857.0052W high ₹2,549.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Kernex Microsys(I) Ltd closed at ₹1,709.50, 13.8% above the consensus fair value of ₹1,501.87 drawn from 8 valuation models.
Financial DNA score 61/100 — Good. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,043.66
-38.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹609.73
-64.3%
√(22.5 × EPS × BVPS)
EPS=52.58, BVPS=314.25 · outside Graham range (P/E 15.3, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
₹2,153.15
+26.0%
EPS × 40.95x (sector P/E)
EPS=52.58, Sector P/E=40.95x
Peter Lynch (PEG)
₹1,314.50
-23.1%
EPS × Growth% (PEG = 1 is fair)
EPS=52.58, g=25%
EV/EBITDA
₹1,543.31
-9.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.55B
Book Value (P/B)
₹2,946.06
+72.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=314.25, ROE=43.5%, g=6%, r=10%
Reverse DCF
₹1,709.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 25%
Margin of Safety
₹951.64
-44.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1268.85, 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.