₹216.23
Near FV▼ -6.6% against the close used
Model range ₹115.39 – ₹375.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹115.39Fair value₹216.23Bull₹375.97
FairClose
52-week traded range
52W low ₹158.2852W high ₹231.54
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Kross Limited closed at ₹231.54, 7.1% above the consensus fair value of ₹216.23 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 26.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹169.91
-26.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹121.72
-47.4%
√(22.5 × EPS × BVPS)
EPS=8.56, BVPS=76.92 · outside Graham range (P/E 26.7, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹375.97
+62.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.4%, FD=7%
P/E Fair Value
₹277.77
+20.0%
EPS × 32.45x (sector P/E)
EPS=8.56, Sector P/E=32.45x
Peter Lynch (PEG)
₹166.06
-28.3%
EPS × Growth% (PEG = 1 is fair)
EPS=8.56, g=19.4%
EV/EBITDA
₹254.06
+9.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=970M
Book Value (P/B)
₹115.39
-50.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.92, ROE=12%, g=6%, r=10%
Reverse DCF
₹231.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 19.4%
Margin of Safety
₹177.26
-23.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=236.34, 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.