Solarworld Energy Sol Ltd

SOLARWORLD NSE Industrials Civil Construction
₹141.48
+0.35%
Delayed · cached 15 min

Fair value analysis

SOLARWORLD
Solarworld Energy Sol Ltd
IndustrialsCivil Construction
₹140.98
Close used for this calculation
₹205.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability6/25
Returns19/25
Balance Sheet9/25
Efficiency18/25
Growth8/25
Good
Quality radar
52Prof.6/25Ret.19/25Eff.18/25B.Sht9/25Growth8/25

Consensus fair value

₹205.13
Below FV
▲ +45.5% against the close used
Model range ₹145.46 – ₹260.52
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₹145.46Fair value₹205.13Bull₹260.52
FairClose
52-week traded range
52W low ₹140.9852W high ₹338.40

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

Valuation summary

Trading below the consensus fair value

Solarworld Energy Sol Ltd closed at ₹140.98, 31.3% below the consensus fair value of ₹205.13 drawn from 7 valuation models.

Financial DNA score 52/100 — Good. P/E of 10.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹260.52
+84.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹172.02
+22.0%
√(22.5 × EPS × BVPS)
EPS=13.9, BVPS=94.62
P/E Fair Value
₹197.38
+40.0%
EPS × 14.2x (sector P/E)
EPS=13.9, Sector P/E=14.2x
EV/EBITDA
₹145.46
+3.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.52B
Book Value (P/B)
₹240.60
+70.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=94.62, ROE=20.8%, g=3%, r=10%
Reverse DCF
₹140.98
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 0%
Margin of Safety
₹157.48
+11.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=209.97, 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.