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.