Khfm Hos Fac Mana Ser Ltd

KHFM NSE Services Diversified Commercial Services
₹74.35
-0.67%
Delayed · cached 15 min

Fair value analysis

KHFM
Khfm Hos Fac Mana Ser Ltd
Services›Diversified Commercial Services
₹42.85
Close used for this calculation
₹21.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
27/100
Profitability9/25
Returns6/25
Balance Sheet6/25
Efficiency6/25
Growth1/25
Weak
Quality radar
27Prof.9/25Ret.6/25Eff.6/25B.Sht6/25Growth1/25

Consensus fair value

₹21.81
Above FV
▼ -49.1% against the close used
Model range ₹1.66 – ₹31.36
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₹1.66Fair value₹21.81Bull₹31.36
FairClose
52-week traded range
52W low ₹42.2552W high ₹77.30

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

Valuation summary

Trading above the consensus fair value

Khfm Hos Fac Mana Ser Ltd closed at ₹42.85, 96.5% above the consensus fair value of ₹21.81 drawn from 9 valuation models.

Financial DNA score 27/100 — Weak. P/E of 28.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹19.02
-55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
₹31.36
-26.8%
√(22.5 × EPS × BVPS)
EPS=1.51, BVPS=28.95 · outside Graham range (P/E 28.7, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₹15.00
-65.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.1%, FD=7%
P/E Fair Value
₹22.95
-46.4%
EPS × 15.2x (sector P/E)
EPS=1.51, Sector P/E=15.2x
Peter Lynch (PEG)
₹1.66
-96.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1.51, g=1.1%
EV/EBITDA
₹30.21
-29.5%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=100M
Book Value (P/B)
₹10.51
-75.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.95, ROE=5.5%, g=3%, r=10%
Reverse DCF
₹42.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.9% | Historical: 1.1%
Margin of Safety
₹16.56
-61.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22.08, 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.