₹614.97
Near FV▲ +11.8% against the close used
Model range ₹233.53 – ₹1,071.78
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹233.53Fair value₹614.97Bull₹1,071.78
FairClose
52-week traded range
52W low ₹491.1052W high ₹916.90
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Salzer Electronics Ltd closed at ₹550.15, 10.5% below the consensus fair value of ₹614.97 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 22.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹554.74
+0.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
₹431.55
-21.6%
√(22.5 × EPS × BVPS)
EPS=29.94, BVPS=276.46 · outside Graham range (P/E 22.3, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹670.01
+21.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.8%, FD=7%
P/E Fair Value
₹663.17
+20.5%
EPS × 22.15x (sector P/E)
EPS=29.94, Sector P/E=22.15x
Peter Lynch (PEG)
₹233.53
-57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=29.94, g=7.8%
EV/EBITDA
₹1,071.78
+94.8%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=1.75B
Book Value (P/B)
₹234.99
-57.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=276.46, ROE=9.4%, g=6%, r=10%
Reverse DCF
₹550.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 7.8%
Margin of Safety
₹434.90
-20.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=579.87, 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.