Knowledge Realty Trust
Fair value analysis
KRT
Knowledge Realty Trust
₹112.73
Close used for this calculation
₹55.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
₹55.91
Above FV▼ -50.4% against the close used
Model range ₹21.56 – ₹75.28
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₹21.56Fair value₹55.91Bull₹75.28
FairClose
52-week traded range
52W low ₹107.3452W high ₹128.03
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Knowledge Realty Trust closed at ₹112.73, 101.6% above the consensus fair value of ₹55.91 drawn from 8 valuation models.
Financial DNA score 33/100 — Weak. P/E of 79.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹75.28
-33.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹55.50
-50.8%
√(22.5 × EPS × BVPS)
EPS=0.85, BVPS=161.04 · outside Graham range (P/E 79.9, P/B 0.7) — asset-light, treat as a rough floor
P/E Fair Value
₹48.79
-56.7%
EPS × 57.4x (sector P/E)
EPS=0.85, Sector P/E=57.4x
EV/EBITDA
₹51.09
-54.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=35.08B
Dividend Discount (DDM)
₹21.56
-80.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.69, r=10%, g=2%
Book Value (P/B)
₹26.89
-76.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=161.04, ROE=1.7%, g=3%, r=10%
Reverse DCF
₹112.73
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 33.2% | Historical: 0%
Margin of Safety
₹44.89
-60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59.86, 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.