Kirloskar Industries Ltd
₹3,828.30
+7.03%
Delayed · cached 15 min
Fair value analysis
KIRLOSIND
Kirloskar Industries Ltd
₹3,576.80
Close used for this calculation
₹5,842.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Quality radar
Consensus fair value
₹5,842.81
Below FV▲ +63.4% against the close used
Model range ₹1,104.20 – ₹11,808.73
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₹1,104.20Fair value₹5,842.81Bull₹11,808.73
FairClose
52-week traded range
52W low ₹2,472.4052W high ₹4,313.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kirloskar Industries Ltd closed at ₹3,576.80, 38.8% below the consensus fair value of ₹5,842.81 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹5,937.59
+66.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.1%, r=10%, tg=3%, n=10yr
Graham Number
₹6,025.00
+68.4%
√(22.5 × EPS × BVPS)
EPS=216.51, BVPS=7451.67
Graham Formula
₹3,759.54
+5.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.1%, FD=7%
P/E Fair Value
₹4,806.52
+34.4%
EPS × 22.2x (sector P/E)
EPS=216.51, Sector P/E=22.2x
Peter Lynch (PEG)
₹1,104.20
-69.1%
EPS × Growth% (PEG = 1 is fair)
EPS=216.51, g=5.1%
EV/EBITDA
₹11,808.73
+230.1%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=11.47B
Book Value (P/B)
₹2,809.28
-21.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7451.67, ROE=3.8%, g=5.1%, r=10%
Reverse DCF
₹3,576.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 5.1%
Margin of Safety
₹3,849.12
+7.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5132.16, 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.