Setubandhan Infra Ltd
₹0.66
-1.49%
Delayed · cached 15 min
Fair value analysis
SETUINFRA
Setubandhan Infra Ltd
₹0.67
Close used for this calculation
₹0.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
₹0.18
Above FV▼ -73.1% against the close used
Model range ₹0.12 – ₹0.29
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₹0.12Fair value₹0.18Bull₹0.29
FairClose
52-week traded range
52W low ₹0.3852W high ₹0.77
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Setubandhan Infra Ltd closed at ₹0.67, 272.2% above the consensus fair value of ₹0.18 drawn from 5 valuation models.
Financial DNA score 22/100 — Weak. P/E of 92.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹0.19
-72.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹0.14
-78.8%
EPS × 14.2x (sector P/E)
EPS=0.01, Sector P/E=14.2x
Book Value (P/B)
₹0.29
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.91, ROE=1%, g=3%, r=10%
Reverse DCF
₹0.67
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.5% | Historical: 0%
Margin of Safety
₹0.12
-81.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=0.17, 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.