Solar Industries (I) Ltd

SOLARINDS NSE Commodities Explosives
Nifty 100 Nifty 200 Nifty 500 Nifty Next 50 LargeMid 250 F&O
₹22,290.00
-0.36%
Delayed · cached 15 min

Fair value analysis

SOLARINDS
Solar Industries (I) Ltd
Commodities›Explosives
₹22,370.00
Close used for this calculation
₹12,283.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability23/25
Returns10/25
Balance Sheet11/25
Efficiency6/25
Growth12/25
Good
Quality radar
50Prof.23/25Ret.10/25Eff.6/25B.Sht11/25Growth12/25

Consensus fair value

₹12,283.94
Above FV
▼ -45.1% against the close used
Model range ₹1,859.66 – ₹18,723.38
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₹1,859.66Fair value₹12,283.94Bull₹18,723.38
FairClose
52-week traded range
52W low ₹11,772.0052W high ₹22,455.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Solar Industries (I) Ltd closed at ₹22,370.00, 82.1% above the consensus fair value of ₹12,283.94 drawn from 8 valuation models.

Financial DNA score 50/100 — Good. P/E of 101.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹3,679.61
-83.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹1,859.66
-91.7%
√(22.5 × EPS × BVPS)
EPS=185.38, BVPS=829.13 · outside Graham range (P/E 101, P/B 27) — asset-light, treat as a rough floor
P/E Fair Value
₹18,723.38
-16.3%
EPS × 101x (sector P/E)
EPS=185.38, Sector P/E=101x
Peter Lynch (PEG)
₹4,634.50
-79.3%
EPS × Growth% (PEG = 1 is fair)
EPS=185.38, g=25%
EV/EBITDA
₹5,756.03
-74.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=29.68B
Book Value (P/B)
₹5,513.73
-75.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=829.13, ROE=32.6%, g=6%, r=10%
Reverse DCF
₹22,370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 31.8% | Historical: 25%
Margin of Safety
₹6,065.66
-72.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8087.55, 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.