₹441.81
Near FV▲ +4.4% against the close used
Model range ₹73.31 – ₹553.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹73.31Fair value₹441.81Bull₹553.34
FairClose
52-week traded range
52W low ₹278.9552W high ₹447.40
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Krbl Limited closed at ₹423.25, 4.2% below the consensus fair value of ₹441.81 drawn from 10 valuation models.
Financial DNA score 61/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹553.34
+30.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
₹435.73
+2.9%
√(22.5 × EPS × BVPS)
EPS=28.31, BVPS=298.06
Graham Formula
₹412.72
-2.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.6%, FD=7%
P/E Fair Value
₹421.82
-0.3%
EPS × 14.9x (sector P/E)
EPS=28.31, Sector P/E=14.9x
Peter Lynch (PEG)
₹101.92
-75.9%
EPS × Growth% (PEG = 1 is fair)
EPS=28.31, g=3.6%
EV/EBITDA
₹507.15
+19.8%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=9.93B
Dividend Discount (DDM)
₹73.31
-82.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.53, r=10%, g=3.6%
Book Value (P/B)
₹377.24
-10.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=298.06, ROE=11.7%, g=3.6%, r=10%
Reverse DCF
₹423.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 3.6%
Margin of Safety
₹341.93
-19.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=455.9, 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.