Om Infra Limited

OMINFRAL NSE Industrials Civil Construction
₹79.59
-1.50%
Delayed · cached 15 min

Fair value analysis

OMINFRAL
Om Infra Limited
IndustrialsCivil Construction
₹80.80
Close used for this calculation
₹45.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability15/25
Returns3/25
Balance Sheet11/25
Efficiency8/25
Growth9/25
Average
Quality radar
37Prof.15/25Ret.3/25Eff.8/25B.Sht11/25Growth9/25

Consensus fair value

₹45.56
Above FV
▼ -43.6% against the close used
Model range ₹30.25 – ₹82.87
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₹30.25Fair value₹45.56Bull₹82.87
FairClose
52-week traded range
52W low ₹73.1552W high ₹137.14

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

Valuation summary

Trading above the consensus fair value

Om Infra Limited closed at ₹80.80, 77.3% above the consensus fair value of ₹45.56 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 23.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹42.28
-47.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹77.79
-3.7%
√(22.5 × EPS × BVPS)
EPS=2.13, BVPS=126.25
Graham Formula
₹82.87
+2.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.7%, FD=7%
P/E Fair Value
₹30.25
-62.6%
EPS × 14.2x (sector P/E)
EPS=2.13, Sector P/E=14.2x
Peter Lynch (PEG)
₹35.57
-56.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.13, g=16.7%
EV/EBITDA
₹53.59
-33.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=330M
Book Value (P/B)
₹34.47
-57.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=126.25, ROE=2.7%, g=6%, r=10%
Reverse DCF
₹80.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.8% | Historical: 16.7%
Margin of Safety
₹43.72
-45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=58.3, 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.