Shri Krishna Devcon Ltd.

SHRIKRISH NSE Consumer Discretionary Residential, Commercial Projects
₹37.00
-1.04%
Delayed · cached 15 min

Fair value analysis

SHRIKRISH
Shri Krishna Devcon Ltd.
Consumer DiscretionaryResidential, Commercial Projects
₹37.39
Close used for this calculation
₹27.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability19/25
Returns6/25
Balance Sheet6/25
Efficiency6/25
Growth3/25
Average
Quality radar
37Prof.19/25Ret.6/25Eff.6/25B.Sht6/25Growth3/25

Consensus fair value

₹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.

Price target range & 52-week position

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.

Valuation summary

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.

All valuation models

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.

Educational data only. Not a recommendation to buy, sell or hold any security.