Kross Limited

KROSS NSE Consumer Discretionary Auto Components & Equipments
₹239.00
+3.22%
Delayed · cached 15 min

Fair value analysis

KROSS
Kross Limited
Consumer DiscretionaryAuto Components & Equipments
₹231.54
Close used for this calculation
₹216.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability17/25
Returns7/25
Balance Sheet11/25
Efficiency10/25
Growth9/25
Average
Quality radar
45Prof.17/25Ret.7/25Eff.10/25B.Sht11/25Growth9/25

Consensus fair value

₹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.

Price target range & 52-week position

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.

Valuation summary

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.

All valuation models

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.

Educational data only. Not a recommendation to buy, sell or hold any security.