₹27.44
Above FV▼ -26.6% against the close used
Model range ₹8.64 – ₹39.12
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹8.64Fair value₹27.44Bull₹39.12
FairClose
52-week traded range
52W low ₹36.1552W high ₹39.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Shri Krishna Devcon Ltd. closed at ₹37.39, 36.3% above the consensus fair value of ₹27.44 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 25.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹26.16
-30.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
₹32.73
-12.5%
√(22.5 × EPS × BVPS)
EPS=1.63, BVPS=29.21 · outside Graham range (P/E 25.6, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₹28.91
-22.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.3%, FD=7%
P/E Fair Value
₹39.12
+4.6%
EPS × 24x (sector P/E)
EPS=1.63, Sector P/E=24x
Peter Lynch (PEG)
₹8.64
-76.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.63, g=5.3%
EV/EBITDA
₹24.39
-34.8%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹14.99
-59.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29.21, ROE=5.1%, g=5.3%, r=10%
Reverse DCF
₹37.39
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 5.3%
Margin of Safety
₹23.80
-36.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31.73, 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.