Kilburn Engineering Ltd.

KLBRENG-B NSE Industrials Industrial Products
₹486.95
+2.00%
Delayed · cached 15 min

Fair value analysis

KLBRENG-B
Kilburn Engineering Ltd.
IndustrialsIndustrial Products
₹477.40
Close used for this calculation
₹465.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability23/25
Returns10/25
Balance Sheet11/25
Efficiency10/25
Growth12/25
Good
Quality radar
54Prof.23/25Ret.10/25Eff.10/25B.Sht11/25Growth12/25

Consensus fair value

₹465.28
Near FV
▼ -2.5% against the close used
Model range ₹207.28 – ₹817.85
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₹207.28Fair value₹465.28Bull₹817.85
FairClose
52-week traded range
52W low ₹357.6552W high ₹477.40

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

Valuation summary

Trading close to the consensus fair value

Kilburn Engineering Ltd. closed at ₹477.40, 2.6% above the consensus fair value of ₹465.28 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 31.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹360.46
-24.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹207.28
-56.6%
√(22.5 × EPS × BVPS)
EPS=18.16, BVPS=105.15 · outside Graham range (P/E 31, P/B 4.5) — asset-light, treat as a rough floor
Graham Formula
₹817.85
+71.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹633.78
+32.8%
EPS × 34.9x (sector P/E)
EPS=18.16, Sector P/E=34.9x
Peter Lynch (PEG)
₹410.42
-14.0%
EPS × Growth% (PEG = 1 is fair)
EPS=18.16, g=22.6%
EV/EBITDA
₹485.28
+1.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.59B
Book Value (P/B)
₹291.80
-38.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=105.15, ROE=17.1%, g=6%, r=10%
Reverse DCF
₹477.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: 22.6%
Margin of Safety
₹378.63
-20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=504.84, 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.