Oriana Power Limited
₹2,077.80
-4.40%
Delayed · cached 15 min
Fair value analysis
ORIANA
Oriana Power Limited
₹1,222.20
Close used for this calculation
₹2,475.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
₹2,475.90
Below FV▲ +102.6% against the close used
Model range ₹1,023.52 – ₹5,592.99
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₹1,023.52Fair value₹2,475.90Bull₹5,592.99
FairClose
52-week traded range
52W low ₹1,192.0552W high ₹3,001.10
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Oriana Power Limited closed at ₹1,222.20, 50.6% below the consensus fair value of ₹2,475.90 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,789.79
+46.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,023.52
-16.3%
√(22.5 × EPS × BVPS)
EPS=124.19, BVPS=374.91 · outside Graham range (P/E 9.9, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹5,592.99
+357.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹2,750.81
+125.1%
EPS × 22.15x (sector P/E)
EPS=124.19, Sector P/E=22.15x
Peter Lynch (PEG)
₹3,104.75
+154.0%
EPS × Growth% (PEG = 1 is fair)
EPS=124.19, g=25%
EV/EBITDA
₹3,402.46
+178.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.14B
Book Value (P/B)
₹3,149.23
+157.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=374.91, ROE=39.6%, g=6%, r=10%
Reverse DCF
₹1,222.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 25%
Margin of Safety
₹2,091.96
+71.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2789.28, 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.