₹82.07
Above FV▼ -23.2% against the close used
Model range ₹23.37 – ₹120.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹23.37Fair value₹82.07Bull₹120.52
FairClose
52-week traded range
52W low ₹98.0052W high ₹210.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
V R Infraspace Limited closed at ₹106.85, 30.2% above the consensus fair value of ₹82.07 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 24.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹70.77
-33.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
₹67.03
-37.3%
√(22.5 × EPS × BVPS)
EPS=4.41, BVPS=45.28 · outside Graham range (P/E 24.2, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹78.21
-26.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.3%, FD=7%
P/E Fair Value
₹105.84
-0.9%
EPS × 24x (sector P/E)
EPS=4.41, Sector P/E=24x
Peter Lynch (PEG)
₹23.37
-78.1%
EPS × Growth% (PEG = 1 is fair)
EPS=4.41, g=5.3%
EV/EBITDA
₹120.52
+12.8%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=110M
Book Value (P/B)
₹47.20
-55.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.28, ROE=10.2%, g=5.3%, r=10%
Reverse DCF
₹106.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: 5.3%
Margin of Safety
₹60.35
-43.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=80.46, 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.