Krystal Integrated Ser L

KRYSTAL NSE Services Diversified Commercial Services
₹614.45
-1.60%
Delayed · cached 15 min

Fair value analysis

KRYSTAL
Krystal Integrated Ser L
ServicesDiversified Commercial Services
₹624.45
Close used for this calculation
₹596.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability13/25
Returns14/25
Balance Sheet19/25
Efficiency13/25
Growth3/25
Good
Quality radar
59Prof.13/25Ret.14/25Eff.13/25B.Sht19/25Growth3/25

Consensus fair value

₹596.11
Near FV
▼ -4.5% against the close used
Model range ₹158.72 – ₹1,184.73
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.

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