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₹438.46Fair value₹1,140.54Bull₹2,098.82
FairClose
52-week traded range
52W low ₹875.9552W high ₹3,150.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Knowledge Marine & En W L closed at ₹2,915.60, 155.6% above the consensus fair value of ₹1,140.54 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 56.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹639.93
-78.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹521.39
-82.1%
√(22.5 × EPS × BVPS)
EPS=32.24, BVPS=374.76 · outside Graham range (P/E 56.2, P/B 7.8) — asset-light, treat as a rough floor
Graham Formula
₹1,068.76
-63.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.6%, FD=7%
P/E Fair Value
₹2,098.82
-28.0%
EPS × 65.1x (sector P/E)
EPS=32.24, Sector P/E=65.1x
Peter Lynch (PEG)
₹438.46
-85.0%
EPS × Growth% (PEG = 1 is fair)
EPS=32.24, g=13.6%
EV/EBITDA
₹691.76
-76.3%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=1.16B
Book Value (P/B)
₹1,311.65
-55.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=374.76, ROE=20%, g=6%, r=10%
Reverse DCF
₹2,915.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.7% | Historical: 13.6%
Margin of Safety
₹811.67
-72.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1082.23, 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.