Surana Telecom And Pow Lt

SURANAT&P NSE Utilities Power Generation
₹16.10
Delayed · cached 15 min

Fair value analysis

SURANAT&P
Surana Telecom And Pow Lt
UtilitiesPower Generation
₹16.05
Close used for this calculation
₹38.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability25/25
Returns8/25
Balance Sheet9/25
Efficiency22/25
Growth20/25
Good
Quality radar
64Prof.25/25Ret.8/25Eff.22/25B.Sht9/25Growth20/25

Consensus fair value

₹38.69
Below FV
▲ +141.1% against the close used
Model range ₹0.37 – ₹82.42
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₹0.37Fair value₹38.69Bull₹82.42
FairClose
52-week traded range
52W low ₹15.7352W high ₹25.05

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

Valuation summary

Trading below the consensus fair value

Surana Telecom And Pow Lt closed at ₹16.05, 58.5% below the consensus fair value of ₹38.69 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 6.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹36.32
+126.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹26.95
+67.9%
√(22.5 × EPS × BVPS)
EPS=1.83, BVPS=17.64
Graham Formula
₹82.42
+413.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹43.74
+172.5%
EPS × 23.9x (sector P/E)
EPS=1.83, Sector P/E=23.9x
Peter Lynch (PEG)
₹45.75
+185.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.83, g=25%
EV/EBITDA
₹0.37
-97.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40M
Book Value (P/B)
₹38.36
+139.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.64, ROE=14.7%, g=6%, r=10%
Reverse DCF
₹16.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 25%
Margin of Safety
₹35.52
+121.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47.36, 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.