Winsol Engineers Limited
₹378.85
-1.80%
Delayed · cached 15 min
Fair value analysis
WINSOL
Winsol Engineers Limited
₹111.00
Close used for this calculation
₹183.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Quality radar
Consensus fair value
₹183.68
Below FV▲ +65.5% against the close used
Model range ₹122.96 – ₹233.72
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₹122.96Fair value₹183.68Bull₹233.72
FairClose
52-week traded range
52W low ₹95.9052W high ₹201.65
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Winsol Engineers Limited closed at ₹111.00, 39.6% below the consensus fair value of ₹183.68 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 9.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹233.72
+110.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹122.96
+10.8%
√(22.5 × EPS × BVPS)
EPS=12.47, BVPS=53.88
P/E Fair Value
₹177.07
+59.5%
EPS × 14.2x (sector P/E)
EPS=12.47, Sector P/E=14.2x
EV/EBITDA
₹161.45
+45.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=260M
Book Value (P/B)
₹173.20
+56.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.88, ROE=25.5%, g=3%, r=10%
Reverse DCF
₹111.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 0%
Margin of Safety
₹133.44
+20.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=177.92, 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.