₹613.80
Below FV▲ +52.7% against the close used
Model range ₹218.83 – ₹796.35
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹218.83Fair value₹613.80Bull₹796.35
FairClose
52-week traded range
52W low ₹333.6552W high ₹551.70
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Saatvik Green Energy Ltd closed at ₹402.05, 34.5% below the consensus fair value of ₹613.80 drawn from 8 valuation models.
Financial DNA score 57/100 — Good. P/E of 20.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹557.96
+38.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹218.83
-45.6%
√(22.5 × EPS × BVPS)
EPS=28.11, BVPS=75.72 · outside Graham range (P/E 20.2, P/B 5.3) — asset-light, treat as a rough floor
P/E Fair Value
₹622.64
+54.9%
EPS × 22.15x (sector P/E)
EPS=28.11, Sector P/E=22.15x
Peter Lynch (PEG)
₹702.75
+74.8%
EPS × Growth% (PEG = 1 is fair)
EPS=28.11, g=25%
EV/EBITDA
₹796.35
+98.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.06B
Book Value (P/B)
₹689.01
+71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75.72, ROE=42.4%, g=6%, r=10%
Reverse DCF
₹402.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 25%
Margin of Safety
₹349.86
-13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=466.48, 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.