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₹1.11Fair value₹4.36Bull₹8.11
FairClose
52-week traded range
52W low ₹1.9952W high ₹7.19
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kshitij Polyline Limited closed at ₹3.43, 21.3% below the consensus fair value of ₹4.36 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 22.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹3.57
+4.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹8.11
+136.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹4.25
+23.8%
EPS × 23.6x (sector P/E)
EPS=0.18, Sector P/E=23.6x
Peter Lynch (PEG)
₹4.50
+31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.18, g=25%
EV/EBITDA
₹5.70
+66.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹1.11
-67.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.52, ROE=7.8%, g=6%, r=10%
Reverse DCF
₹3.43
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 25%
Margin of Safety
₹3.98
+16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.31, 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.