₹577.24
Below FV▲ +100.8% against the close used
Model range ₹285.87 – ₹1,086.71
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹285.87Fair value₹577.24Bull₹1,086.71
FairClose
52-week traded range
52W low ₹287.5052W high ₹538.80
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Kpi Green Energy Limited closed at ₹287.50, 50.2% below the consensus fair value of ₹577.24 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹478.96
+66.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹285.87
-0.6%
√(22.5 × EPS × BVPS)
EPS=24.13, BVPS=150.52 · outside Graham range (P/E 12.2, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹1,086.71
+278.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹576.71
+100.6%
EPS × 23.9x (sector P/E)
EPS=24.13, Sector P/E=23.9x
Peter Lynch (PEG)
₹603.25
+109.8%
EPS × Growth% (PEG = 1 is fair)
EPS=24.13, g=25%
EV/EBITDA
₹745.65
+159.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.91B
Book Value (P/B)
₹428.99
+49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=150.52, ROE=17.4%, g=6%, r=10%
Reverse DCF
₹287.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 25%
Margin of Safety
₹455.30
+58.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=607.06, 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.