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₹134.42Fair value₹258.16Bull₹618.34
FairClose
52-week traded range
52W low ₹125.6052W high ₹215.30
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Vishnusurya Proj N Infr L closed at ₹156.25, 39.5% below the consensus fair value of ₹258.16 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹167.64
+7.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹181.21
+16.0%
√(22.5 × EPS × BVPS)
EPS=13.73, BVPS=106.29
Graham Formula
₹618.34
+295.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹134.42
-14.0%
EPS × 9.79x (sector P/E)
EPS=13.73, Sector P/E=9.79x
Peter Lynch (PEG)
₹343.25
+119.7%
EPS × Growth% (PEG = 1 is fair)
EPS=13.73, g=25%
EV/EBITDA
₹424.22
+171.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=650M
Book Value (P/B)
₹321.53
+105.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=106.29, ROE=18.1%, g=6%, r=10%
Reverse DCF
₹156.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 25%
Margin of Safety
₹206.55
+32.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=275.4, 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.