Transwind Infra Limited

TRANSWIND NSE Services Diversified Commercial Services
₹21.75
+0.00%
Delayed · cached 15 min

Fair value analysis

TRANSWIND
Transwind Infra Limited
ServicesDiversified Commercial Services
₹11.30
Close used for this calculation
₹20.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability13/25
Returns11/25
Balance Sheet16/25
Efficiency18/25
Growth14/25
Good
Quality radar
58Prof.13/25Ret.11/25Eff.18/25B.Sht16/25Growth14/25

Consensus fair value

₹20.27
Below FV
▲ +79.4% against the close used
Model range ₹14.15 – ₹38.58
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₹14.15Fair value₹20.27Bull₹38.58
FairClose
52-week traded range
52W low ₹10.8052W high ₹25.50

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

Valuation summary

Trading below the consensus fair value

Transwind Infra Limited closed at ₹11.30, 44.3% below the consensus fair value of ₹20.27 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹22.23
+96.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹26.04
+130.4%
√(22.5 × EPS × BVPS)
EPS=1.12, BVPS=26.9
Graham Formula
₹38.58
+241.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=14.3%, FD=7%
P/E Fair Value
₹17.02
+50.7%
EPS × 15.2x (sector P/E)
EPS=1.12, Sector P/E=15.2x
Peter Lynch (PEG)
₹16.02
+41.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.12, g=14.3%
EV/EBITDA
₹16.51
+46.1%
(EBITDA × 17.2x − Net Debt) ÷ Shares
EBITDA=10M
Book Value (P/B)
₹14.15
+25.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26.9, ROE=5.3%, g=6%, r=10%
Reverse DCF
₹11.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 14.3%
Margin of Safety
₹19.48
+72.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.97, 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.