Vascon Engineers Ltd
₹30.08
-0.23%
Delayed · cached 15 min
Fair value analysis
VASCONEQ
Vascon Engineers Ltd
₹30.15
Close used for this calculation
₹34.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
₹34.10
Near FV▲ +13.1% against the close used
Model range ₹6.44 – ₹50.64
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₹6.44Fair value₹34.10Bull₹50.64
FairClose
52-week traded range
52W low ₹27.0652W high ₹71.28
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Vascon Engineers Ltd closed at ₹30.15, 11.6% below the consensus fair value of ₹34.10 drawn from 7 valuation models.
Financial DNA score 28/100 — Weak. P/E of 24.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹39.55
+31.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹37.10
+23.0%
√(22.5 × EPS × BVPS)
EPS=2.11, BVPS=28.99 · outside Graham range (P/E 24.5, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
₹50.64
+68.0%
EPS × 24x (sector P/E)
EPS=2.11, Sector P/E=24x
EV/EBITDA
₹12.98
-57.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=600M
Book Value (P/B)
₹6.44
-78.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.99, ROE=2.2%, g=3%, r=10%
Reverse DCF
₹30.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 0%
Margin of Safety
₹31.82
+5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=42.43, 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.