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₹34.08Fair value₹112.28Bull₹199.34
FairClose
52-week traded range
52W low ₹51.8952W high ₹135.28
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Websol Energy System Ltd closed at ₹75.39, 32.9% below the consensus fair value of ₹112.28 drawn from 7 valuation models.
Financial DNA score 87/100 — Exceptional. P/E of 10.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹34.08
-54.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹48.42
-35.8%
√(22.5 × EPS × BVPS)
EPS=6.98, BVPS=14.93 · outside Graham range (P/E 10.5, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
₹154.61
+105.1%
EPS × 22.15x (sector P/E)
EPS=6.98, Sector P/E=22.15x
Peter Lynch (PEG)
₹174.50
+131.5%
EPS × Growth% (PEG = 1 is fair)
EPS=6.98, g=25%
EV/EBITDA
₹199.34
+164.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.91B
Reverse DCF
₹75.39
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 25%
Margin of Safety
₹59.28
-21.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=79.04, 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.