Udayshivakumar Infra Ltd
₹20.64
+0.39%
Delayed · cached 15 min
Fair value analysis
USK
Udayshivakumar Infra Ltd
₹20.56
Close used for this calculation
₹19.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₹19.05
Near FV▼ -7.3% against the close used
Model range ₹4.26 – ₹39.27
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₹4.26Fair value₹19.05Bull₹39.27
FairClose
52-week traded range
52W low ₹19.9652W high ₹34.36
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Udayshivakumar Infra Ltd closed at ₹20.56, 7.9% above the consensus fair value of ₹19.05 drawn from 7 valuation models.
Financial DNA score 52/100 — Good. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹20.28
-1.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹39.27
+91.0%
√(22.5 × EPS × BVPS)
EPS=0.3, BVPS=228.44
P/E Fair Value
₹4.26
-79.3%
EPS × 14.2x (sector P/E)
EPS=0.3, Sector P/E=14.2x
EV/EBITDA
₹29.40
+43.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=240M
Book Value (P/B)
₹22.84
+11.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=228.44, ROE=1%, g=3%, r=10%
Reverse DCF
₹20.56
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.9% | Historical: 0%
Margin of Safety
₹15.95
-22.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21.27, 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.