₹1,076.68
Below FV▲ +89.5% against the close used
Model range ₹252.83 – ₹1,851.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹252.83Fair value₹1,076.68Bull₹1,851.11
FairClose
52-week traded range
52W low ₹496.4552W high ₹934.25
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Swelect Energy Sys Ltd closed at ₹568.15, 47.2% below the consensus fair value of ₹1,076.68 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 20.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹722.31
+27.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹622.62
+9.6%
√(22.5 × EPS × BVPS)
EPS=36.39, BVPS=473.46 · outside Graham range (P/E 20, P/B 1.2) — asset-light, treat as a rough floor
Graham Formula
₹1,638.85
+188.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,260.91
+121.9%
EPS × 34.65x (sector P/E)
EPS=36.39, Sector P/E=34.65x
Peter Lynch (PEG)
₹909.75
+60.1%
EPS × Growth% (PEG = 1 is fair)
EPS=36.39, g=25%
EV/EBITDA
₹1,851.11
+225.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2B
Book Value (P/B)
₹252.83
-55.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=473.46, ROE=5.3%, g=6%, r=10%
Reverse DCF
₹568.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 25%
Margin of Safety
₹795.88
+40.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1061.17, 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.