₹147.69
Near FV▼ -5.3% against the close used
Model range ₹78.79 – ₹182.31
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹78.79Fair value₹147.69Bull₹182.31
FairClose
52-week traded range
52W low ₹141.5052W high ₹221.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Krishca Strapping Sltn L closed at ₹156.00, 5.6% above the consensus fair value of ₹147.69 drawn from 7 valuation models.
Financial DNA score 33/100 — Weak. P/E of 21.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹143.94
-7.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹116.68
-25.2%
√(22.5 × EPS × BVPS)
EPS=7.68, BVPS=78.79 · outside Graham range (P/E 21.8, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
₹167.42
+7.3%
EPS × 21.8x (sector P/E)
EPS=7.68, Sector P/E=21.8x
EV/EBITDA
₹182.31
+16.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=370M
Book Value (P/B)
₹78.79
-49.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=78.79, ROE=10%, g=3%, r=10%
Reverse DCF
₹156.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 0%
Margin of Safety
₹107.01
-31.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=142.68, 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.