Sonu Infratech Limited

SONUINFRA NSE Industrials Civil Construction
₹76.00
+0.00%
Delayed · cached 15 min

Fair value analysis

SONUINFRA
Sonu Infratech Limited
IndustrialsCivil Construction
₹52.00
Close used for this calculation
₹121.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability11/25
Returns21/25
Balance Sheet14/25
Efficiency18/25
Growth9/25
Good
Quality radar
64Prof.11/25Ret.21/25Eff.18/25B.Sht14/25Growth9/25

Consensus fair value

₹121.84
Below FV
▲ +134.3% against the close used
Model range ₹42.10 – ₹326.54
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₹42.10Fair value₹121.84Bull₹326.54
FairClose
52-week traded range
52W low ₹34.7552W high ₹107.35

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

Valuation summary

Trading below the consensus fair value

Sonu Infratech Limited closed at ₹52.00, 57.3% below the consensus fair value of ₹121.84 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 4.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹90.80
+74.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
₹132.36
+154.5%
√(22.5 × EPS × BVPS)
EPS=11.08, BVPS=70.27
Graham Formula
₹165.65
+218.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.8%, FD=7%
P/E Fair Value
₹157.34
+202.6%
EPS × 14.2x (sector P/E)
EPS=11.08, Sector P/E=14.2x
Peter Lynch (PEG)
₹42.10
-19.0%
EPS × Growth% (PEG = 1 is fair)
EPS=11.08, g=3.8%
EV/EBITDA
₹326.54
+528.0%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=350M
Book Value (P/B)
₹166.61
+220.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=70.27, ROE=18.5%, g=3.8%, r=10%
Reverse DCF
₹52.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 3.8%
Margin of Safety
₹102.40
+96.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=136.54, 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.