Fujiyama Power Systems L
Microcap 250
₹446.20
+1.12%
Delayed · cached 15 min
Fair value analysis
UTLSOLAR
Fujiyama Power Systems L
₹441.25
Close used for this calculation
₹223.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₹223.18
Above FV▼ -49.4% against the close used
Model range ₹132.07 – ₹323.65
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₹132.07Fair value₹223.18Bull₹323.65
FairClose
52-week traded range
52W low ₹174.8352W high ₹483.95
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Fujiyama Power Systems L closed at ₹441.25, 97.7% above the consensus fair value of ₹223.18 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 32.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹197.10
-55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹323.65
-26.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.3%, FD=7%
P/E Fair Value
₹219.95
-50.2%
EPS × 22.15x (sector P/E)
EPS=9.93, Sector P/E=22.15x
Peter Lynch (PEG)
₹132.07
-70.1%
EPS × Growth% (PEG = 1 is fair)
EPS=9.93, g=13.3%
EV/EBITDA
₹280.91
-36.3%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=5.34B
Reverse DCF
₹441.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.9% | Historical: 13.3%
Margin of Safety
₹185.18
-58.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=246.9, 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.