Vaswani Ind Ltd
₹45.88
-1.14%
Delayed · cached 15 min
Fair value analysis
VASWANI
Vaswani Ind Ltd
₹46.41
Close used for this calculation
₹46.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₹46.46
Near FV▲ +0.1% against the close used
Model range ₹28.58 – ₹76.84
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₹28.58Fair value₹46.46Bull₹76.84
FairClose
52-week traded range
52W low ₹45.7552W high ₹67.87
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Vaswani Ind Ltd closed at ₹46.41, 0.1% below the consensus fair value of ₹46.46 drawn from 5 valuation models.
Financial DNA score 36/100 — Average. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹47.23
+1.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹28.98
-37.6%
EPS × 11.5x (sector P/E)
EPS=2.52, Sector P/E=11.5x
EV/EBITDA
₹76.84
+65.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=250M
Reverse DCF
₹46.41
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 0%
Margin of Safety
₹28.58
-38.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38.11, 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.