Kalyani Invest Co Ltd

KICL NSE Financial Services Investment Company
₹5,040.50
-0.85%
Delayed · cached 15 min

Fair value analysis

KICL
Kalyani Invest Co Ltd
Financial ServicesInvestment Company
₹5,083.50
Close used for this calculation
₹2,096.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Profitability17/25
Returns0/25
Balance Sheet3/25
Efficiency4/25
Growth1/25
Weak
Quality radar
24Prof.17/25Ret.0/25Eff.4/25B.Sht3/25Growth1/25

Consensus fair value

₹2,096.63
Above FV
▼ -58.8% against the close used
Model range ₹101.08 – ₹7,528.03
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₹101.08Fair value₹2,096.63Bull₹7,528.03
FairClose
52-week traded range
52W low ₹4,025.0052W high ₹6,298.90

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

Valuation summary

Trading above the consensus fair value

Kalyani Invest Co Ltd closed at ₹5,083.50, 142.5% above the consensus fair value of ₹2,096.63 drawn from 9 valuation models.

Financial DNA score 24/100 — Weak. P/E of 54.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1,066.85
-79.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.2%, r=10%, tg=3%, n=10yr
Graham Number
₹7,528.03
+48.1%
√(22.5 × EPS × BVPS)
EPS=84.23, BVPS=29902.94
Graham Formula
₹852.53
-83.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.2%, FD=7%
P/E Fair Value
₹2,088.90
-58.9%
EPS × 24.8x (sector P/E)
EPS=84.23, Sector P/E=24.8x
Peter Lynch (PEG)
₹101.08
-98.0%
EPS × Growth% (PEG = 1 is fair)
EPS=84.23, g=1.2%
EV/EBITDA
₹1,198.53
-76.4%
(EBITDA × 10.6x − Net Debt) ÷ Shares
EBITDA=490M
Book Value (P/B)
₹2,990.29
-41.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29902.94, ROE=1%, g=3%, r=10%
Reverse DCF
₹5,083.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.1% | Historical: 1.2%
Margin of Safety
₹2,163.06
-57.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2884.08, 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.