₹431.98
Near FV▼ -13.9% against the close used
Model range ₹138.18 – ₹581.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹138.18Fair value₹431.98Bull₹581.97
FairClose
52-week traded range
52W low ₹413.0552W high ₹592.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Kewal Kiran Clothing Ltd closed at ₹501.70, 16.1% above the consensus fair value of ₹431.98 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹456.19
-9.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
₹292.43
-41.7%
√(22.5 × EPS × BVPS)
EPS=23.03, BVPS=165.03 · outside Graham range (P/E 20.6, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹438.39
-12.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6%, FD=7%
P/E Fair Value
₹474.42
-5.4%
EPS × 20.6x (sector P/E)
EPS=23.03, Sector P/E=20.6x
Peter Lynch (PEG)
₹138.18
-72.5%
EPS × Growth% (PEG = 1 is fair)
EPS=23.03, g=6%
EV/EBITDA
₹581.97
+16.0%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=2.82B
Book Value (P/B)
₹358.95
-28.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=165.03, ROE=14.7%, g=6%, r=10%
Reverse DCF
₹501.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.3% | Historical: 6%
Margin of Safety
₹311.52
-37.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=415.36, 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.