₹110.89
Above FV▼ -39.6% against the close used
Model range ₹51.49 – ₹173.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹51.49Fair value₹110.89Bull₹173.22
FairClose
52-week traded range
52W low ₹88.5752W high ₹205.16
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Krishana Phoschem Limited closed at ₹183.50, 65.5% above the consensus fair value of ₹110.89 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 28.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹115.72
-36.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹51.49
-71.9%
√(22.5 × EPS × BVPS)
EPS=5.83, BVPS=20.21 · outside Graham range (P/E 28.2, P/B 9.1) — asset-light, treat as a rough floor
P/E Fair Value
₹75.21
-59.0%
EPS × 12.9x (sector P/E)
EPS=5.83, Sector P/E=12.9x
Peter Lynch (PEG)
₹145.75
-20.6%
EPS × Growth% (PEG = 1 is fair)
EPS=5.83, g=25%
EV/EBITDA
₹173.22
-5.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.32B
Book Value (P/B)
₹162.68
-11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.21, ROE=38.2%, g=6%, r=10%
Reverse DCF
₹183.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: 25%
Margin of Safety
₹60.61
-67.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=80.81, 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.