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₹47.51Fair value₹456.46Bull₹743.58
FairClose
52-week traded range
52W low ₹160.5552W high ₹310.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Pnc Infratech Ltd. closed at ₹177.41, 61.1% below the consensus fair value of ₹456.46 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹611.13
+244.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.1%, r=10%, tg=3%, n=10yr
Graham Number
₹379.20
+113.7%
√(22.5 × EPS × BVPS)
EPS=32.42, BVPS=197.12
Graham Formula
₹743.58
+319.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.1%, FD=7%
P/E Fair Value
₹460.36
+159.5%
EPS × 14.2x (sector P/E)
EPS=32.42, Sector P/E=14.2x
Peter Lynch (PEG)
₹262.60
+48.0%
EPS × Growth% (PEG = 1 is fair)
EPS=32.42, g=8.1%
EV/EBITDA
₹493.55
+178.2%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=12.59B
Book Value (P/B)
₹47.51
-73.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=197.12, ROE=2.4%, g=6%, r=10%
Reverse DCF
₹177.41
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 8.1%
Margin of Safety
₹411.43
+131.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=548.57, 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.