Kontor Space Limited
₹150.25
+5.00%
Delayed · cached 15 min
Fair value analysis
KONTOR
Kontor Space Limited
₹50.10
Close used for this calculation
₹70.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Quality radar
Consensus fair value
₹70.55
Below FV▲ +40.8% against the close used
Model range ₹32.09 – ₹123.78
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₹32.09Fair value₹70.55Bull₹123.78
FairClose
52-week traded range
52W low ₹50.1052W high ₹82.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kontor Space Limited closed at ₹50.10, 29.0% below the consensus fair value of ₹70.55 drawn from 7 valuation models.
Financial DNA score 50/100 — Good. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹68.79
+37.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹59.21
+18.2%
√(22.5 × EPS × BVPS)
EPS=3.67, BVPS=42.46
P/E Fair Value
₹55.78
+11.3%
EPS × 15.2x (sector P/E)
EPS=3.67, Sector P/E=15.2x
EV/EBITDA
₹123.78
+147.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹32.09
-36.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.46, ROE=8.3%, g=3%, r=10%
Reverse DCF
₹50.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 0%
Margin of Safety
₹45.95
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61.26, 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.