₹126.12
Near FV▼ -12.2% against the close used
Model range ₹21.00 – ₹245.23
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹21.00Fair value₹126.12Bull₹245.23
FairClose
52-week traded range
52W low ₹112.3452W high ₹252.29
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
S H Kelkar And Co. Ltd. closed at ₹143.58, 13.8% above the consensus fair value of ₹126.12 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 41.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹66.37
-53.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
₹87.70
-38.9%
√(22.5 × EPS × BVPS)
EPS=5, BVPS=68.37 · outside Graham range (P/E 41.4, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹78.46
-45.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.2%, FD=7%
P/E Fair Value
₹149.50
+4.1%
EPS × 29.9x (sector P/E)
EPS=5, Sector P/E=29.9x
Peter Lynch (PEG)
₹21.00
-85.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5, g=4.2%
EV/EBITDA
₹245.23
+70.8%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=3.61B
Book Value (P/B)
₹25.37
-82.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=68.37, ROE=3.7%, g=4.2%, r=10%
Reverse DCF
₹143.58
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 4.2%
Margin of Safety
₹71.63
-50.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=95.51, 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.