₹156.72
Below FV▲ +50.5% against the close used
Model range ₹90.53 – ₹301.74
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹90.53Fair value₹156.72Bull₹301.74
FairClose
52-week traded range
52W low ₹90.1852W high ₹180.86
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Power Instrument (G) Ltd closed at ₹104.11, 33.6% below the consensus fair value of ₹156.72 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹132.99
+27.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹106.64
+2.4%
√(22.5 × EPS × BVPS)
EPS=6.7, BVPS=75.44
Graham Formula
₹301.74
+189.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹148.41
+42.5%
EPS × 22.15x (sector P/E)
EPS=6.7, Sector P/E=22.15x
Peter Lynch (PEG)
₹167.50
+60.9%
EPS × Growth% (PEG = 1 is fair)
EPS=6.7, g=25%
EV/EBITDA
₹201.47
+93.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=240M
Book Value (P/B)
₹90.53
-13.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75.44, ROE=10.8%, g=6%, r=10%
Reverse DCF
₹104.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 25%
Margin of Safety
₹129.33
+24.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=172.45, 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.