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₹158.72Fair value₹596.11Bull₹1,184.73
FairClose
52-week traded range
52W low ₹505.1052W high ₹681.35
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Krystal Integrated Ser L closed at ₹624.45, 4.8% above the consensus fair value of ₹596.11 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹158.72
-74.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹618.81
-0.9%
√(22.5 × EPS × BVPS)
EPS=46.06, BVPS=369.5
Graham Formula
₹1,184.73
+89.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.6%, FD=7%
P/E Fair Value
₹700.11
+12.1%
EPS × 15.2x (sector P/E)
EPS=46.06, Sector P/E=15.2x
Peter Lynch (PEG)
₹442.18
-29.2%
EPS × Growth% (PEG = 1 is fair)
EPS=46.06, g=9.6%
EV/EBITDA
₹956.38
+53.2%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=970M
Book Value (P/B)
₹720.52
+15.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=369.5, ROE=13.8%, g=6%, r=10%
Reverse DCF
₹624.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 9.6%
Margin of Safety
₹499.19
-20.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=665.59, 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.