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₹227.72Fair value₹335.06Bull₹442.00
FairClose
52-week traded range
52W low ₹331.9052W high ₹1,176.75
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Ksh International Limited closed at ₹1,174.30, 250.5% above the consensus fair value of ₹335.06 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 60.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹304.57
-74.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹227.72
-80.6%
√(22.5 × EPS × BVPS)
EPS=16.25, BVPS=141.82 · outside Graham range (P/E 60.6, P/B 8.3) — asset-light, treat as a rough floor
P/E Fair Value
₹442.00
-62.4%
EPS × 27.2x (sector P/E)
EPS=16.25, Sector P/E=27.2x
EV/EBITDA
₹270.71
-76.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.15B
Book Value (P/B)
₹346.45
-70.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=141.82, ROE=20.1%, g=3%, r=10%
Reverse DCF
₹1,174.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.6% | Historical: 0%
Margin of Safety
₹243.57
-79.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=324.76, 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.