₹170.71
Above FV▼ -50.2% against the close used
Model range ₹96.11 – ₹368.84
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹96.11Fair value₹170.71Bull₹368.84
FairClose
52-week traded range
52W low ₹204.1852W high ₹450.85
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
S&S Power Switchgears closed at ₹342.60, 100.7% above the consensus fair value of ₹170.71 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 53.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹162.56
-52.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹102.07
-70.2%
√(22.5 × EPS × BVPS)
EPS=8.19, BVPS=56.53 · outside Graham range (P/E 53.5, P/B 6.1) — asset-light, treat as a rough floor
Graham Formula
₹368.84
+7.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹181.41
-47.0%
EPS × 22.15x (sector P/E)
EPS=8.19, Sector P/E=22.15x
Peter Lynch (PEG)
₹204.75
-40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=8.19, g=25%
EV/EBITDA
₹140.37
-59.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=120M
Book Value (P/B)
₹96.11
-71.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.53, ROE=12.8%, g=6%, r=10%
Reverse DCF
₹342.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.1% | Historical: 25%
Margin of Safety
₹152.79
-55.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=203.72, 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.