Niraj Cement Struc Ltd

NIRAJ NSE Industrials Civil Construction
₹27.22
-1.95%
Delayed · cached 15 min

Fair value analysis

NIRAJ
Niraj Cement Struc Ltd
IndustrialsCivil Construction
₹27.76
Close used for this calculation
₹59.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns11/25
Balance Sheet11/25
Efficiency22/25
Growth20/25
Good
Quality radar
61Prof.17/25Ret.11/25Eff.22/25B.Sht11/25Growth20/25

Consensus fair value

₹59.50
Below FV
▲ +114.3% against the close used
Model range ₹29.56 – ₹159.43
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₹29.56Fair value₹59.50Bull₹159.43
FairClose
52-week traded range
52W low ₹20.7352W high ₹48.76

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Niraj Cement Struc Ltd closed at ₹27.76, 53.3% below the consensus fair value of ₹59.50 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 6.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹70.27
+153.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹63.99
+130.5%
√(22.5 × EPS × BVPS)
EPS=3.54, BVPS=51.41
Graham Formula
₹159.43
+474.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹50.27
+81.1%
EPS × 14.2x (sector P/E)
EPS=3.54, Sector P/E=14.2x
Peter Lynch (PEG)
₹88.50
+218.8%
EPS × Growth% (PEG = 1 is fair)
EPS=3.54, g=25%
EV/EBITDA
₹51.75
+86.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=210M
Book Value (P/B)
₹29.56
+6.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51.41, ROE=8.3%, g=6%, r=10%
Reverse DCF
₹27.76
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 25%
Margin of Safety
₹64.49
+132.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=85.99, 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.