Kaushalya Logistics Ltd
₹99.75
-3.81%
Delayed · cached 15 min
Fair value analysis
KLL
Kaushalya Logistics Ltd
₹23.30
Close used for this calculation
₹53.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
₹53.27
Below FV▲ +128.6% against the close used
Model range ₹28.48 – ₹81.37
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₹28.48Fair value₹53.27Bull₹81.37
FairClose
52-week traded range
52W low ₹21.3052W high ₹71.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kaushalya Logistics Ltd closed at ₹23.30, 56.3% below the consensus fair value of ₹53.27 drawn from 6 valuation models.
Financial DNA score 47/100 — Average. P/E of 3.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹28.48
+22.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹74.05
+217.8%
√(22.5 × EPS × BVPS)
EPS=6.59, BVPS=36.98
P/E Fair Value
₹70.51
+202.6%
EPS × 10.7x (sector P/E)
EPS=6.59, Sector P/E=10.7x
Book Value (P/B)
₹81.37
+249.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36.98, ROE=18.4%, g=3%, r=10%
Reverse DCF
₹23.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₹43.26
+85.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=57.68, 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.