₹310.50
Below FV▲ +87.5% against the close used
Model range ₹139.49 – ₹583.21
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹139.49Fair value₹310.50Bull₹583.21
FairClose
52-week traded range
52W low ₹156.8052W high ₹378.80
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Vikram Solar Limited closed at ₹165.61, 46.7% below the consensus fair value of ₹310.50 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 16.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹208.78
+26.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹139.49
-15.8%
√(22.5 × EPS × BVPS)
EPS=12.95, BVPS=66.78 · outside Graham range (P/E 16.8, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹583.21
+252.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹286.84
+73.2%
EPS × 22.15x (sector P/E)
EPS=12.95, Sector P/E=22.15x
Peter Lynch (PEG)
₹323.75
+95.5%
EPS × Growth% (PEG = 1 is fair)
EPS=12.95, g=25%
EV/EBITDA
₹514.61
+210.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.78B
Book Value (P/B)
₹257.10
+55.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66.78, ROE=21.4%, g=6%, r=10%
Reverse DCF
₹165.61
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 25%
Margin of Safety
₹228.44
+37.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=304.58, 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.