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₹62.83Fair value₹103.48Bull₹241.81
FairClose
52-week traded range
52W low ₹43.2452W high ₹132.27
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Khaitan Chem & Fert Ltd closed at ₹52.68, 49.1% below the consensus fair value of ₹103.48 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹73.83
+40.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹62.83
+19.3%
√(22.5 × EPS × BVPS)
EPS=6.66, BVPS=26.34
Graham Formula
₹241.81
+359.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=15.3%, FD=7%
P/E Fair Value
₹85.91
+63.1%
EPS × 12.9x (sector P/E)
EPS=6.66, Sector P/E=12.9x
Peter Lynch (PEG)
₹101.90
+93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=6.66, g=15.3%
EV/EBITDA
₹189.27
+259.3%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=1.24B
Book Value (P/B)
₹127.75
+142.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26.34, ROE=25.4%, g=6%, r=10%
Reverse DCF
₹52.68
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 15.3%
Margin of Safety
₹87.07
+65.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=116.1, 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.