Urban Enviro Waste Mgmt L

URBAN NSE Utilities Waste Management
₹369.25
+4.92%
Delayed · cached 15 min

Fair value analysis

URBAN
Urban Enviro Waste Mgmt L
UtilitiesWaste Management
₹123.00
Close used for this calculation
₹337.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns25/25
Balance Sheet3/25
Efficiency22/25
Growth20/25
Strong
Quality radar
69Prof.19/25Ret.25/25Eff.22/25B.Sht3/25Growth20/25

Consensus fair value

₹337.57
Below FV
▲ +174.4% against the close used
Model range ₹144.41 – ₹773.71
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₹144.41Fair value₹337.57Bull₹773.71
FairClose
52-week traded range
52W low ₹117.5052W high ₹189.45

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

Valuation summary

Trading below the consensus fair value

Urban Enviro Waste Mgmt L closed at ₹123.00, 63.6% below the consensus fair value of ₹337.57 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹341.01
+177.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹144.41
+17.4%
√(22.5 × EPS × BVPS)
EPS=17.18, BVPS=53.95
Graham Formula
₹773.71
+529.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹520.55
+323.2%
EPS × 30.3x (sector P/E)
EPS=17.18, Sector P/E=30.3x
Peter Lynch (PEG)
₹429.50
+249.2%
EPS × Growth% (PEG = 1 is fair)
EPS=17.18, g=25%
EV/EBITDA
₹743.75
+504.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=390M
Book Value (P/B)
₹428.88
+248.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.95, ROE=37.8%, g=6%, r=10%
Reverse DCF
₹123.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.1% | Historical: 25%
Margin of Safety
₹333.69
+171.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=444.92, 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.