₹238.23
Below FV▲ +133.4% against the close used
Model range ₹122.38 – ₹373.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹122.38Fair value₹238.23Bull₹373.10
FairClose
52-week traded range
52W low ₹87.8852W high ₹102.87
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Powergrid Infra. Invits closed at ₹102.05, 57.2% below the consensus fair value of ₹238.23 drawn from 10 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹253.61
+148.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹136.77
+34.0%
√(22.5 × EPS × BVPS)
EPS=10.02, BVPS=82.97
Graham Formula
₹373.10
+265.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=15.8%, FD=7%
P/E Fair Value
₹254.51
+149.4%
EPS × 25.4x (sector P/E)
EPS=10.02, Sector P/E=25.4x
Peter Lynch (PEG)
₹158.32
+55.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.02, g=15.8%
EV/EBITDA
₹305.18
+199.1%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=16.1B
Dividend Discount (DDM)
₹162.01
+58.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3, r=10%, g=8%
Book Value (P/B)
₹122.38
+19.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.97, ROE=11.9%, g=6%, r=10%
Reverse DCF
₹102.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 15.8%
Margin of Safety
₹190.87
+87.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=254.5, 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.