Knr Constru Ltd.

KNRCON NSE Industrials Civil Construction
Microcap 250
₹125.66
+1.60%
Delayed · cached 15 min

Fair value analysis

KNRCON
Knr Constru Ltd.
IndustrialsCivil Construction
₹123.68
Close used for this calculation
₹194.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability15/25
Returns15/25
Balance Sheet9/25
Efficiency18/25
Growth9/25
Good
Quality radar
57Prof.15/25Ret.15/25Eff.18/25B.Sht9/25Growth9/25

Consensus fair value

₹194.38
Below FV
▲ +57.2% against the close used
Model range ₹21.76 – ₹220.67
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₹21.76Fair value₹194.38Bull₹220.67
FairClose
52-week traded range
52W low ₹109.6252W high ₹209.71

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

Valuation summary

Trading below the consensus fair value

Knr Constru Ltd. closed at ₹123.68, 36.4% below the consensus fair value of ₹194.38 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹199.12
+61.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
₹219.20
+77.2%
√(22.5 × EPS × BVPS)
EPS=15.54, BVPS=137.42
Graham Formula
₹163.06
+31.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.4%, FD=7%
P/E Fair Value
₹220.67
+78.4%
EPS × 14.2x (sector P/E)
EPS=15.54, Sector P/E=14.2x
Peter Lynch (PEG)
₹21.76
-82.4%
EPS × Growth% (PEG = 1 is fair)
EPS=15.54, g=1.4%
EV/EBITDA
₹203.18
+64.3%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=7.71B
Book Value (P/B)
₹111.90
-9.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=137.42, ROE=8.7%, g=3%, r=10%
Reverse DCF
₹123.68
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.5% | Historical: 1.4%
Margin of Safety
₹150.38
+21.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=200.51, 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.