KSE Limited (519421) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of KSE Limited ₹369, price ₹180, upside +105.5%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch KSE Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range ₹137.16 – ₹277.46 · fair‑value band ₹236.66 – ₹519.01 · the ₹179.70 price screens below the ₹369.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow KSE in your weekly email
Every Wednesday you see whether KSE is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
KSE Limited (519421) currently trades at ₹179.70, while our model-based Fair Value estimate is ₹369.21, implying the stock looks roughly 51.3% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹543.97 per share, and 21 of the 25 models we run sit above the ₹179.70 price.
Bear case: the Asset-Based group reads lowest at ₹88.95, and 4 of the 25 models stay below the price. Evidence for this calculation is medium.
Scenario range: ₹236.66 (bear) to ₹519.01 (bull), the price of ₹179.70 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Consumer Non-Cyclicals sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
KSE Limited reported revenue of ₹16.8B in FY2026 versus ₹16.7B in FY2022, a compound +0.2%/yr. Reported net income was ₹840M in FY2026, compounding +89.1%/yr from FY2022.
Key figures
Market cap ₹5.8B (≈ $59.8M) · P/E ratio 25.0 · P/S ratio 1.25 · EPS (TTM) ₹59.06 · Dividend yield 6.7% · Net margin 5.0% · Return on assets (EBIT) 13.0% · Free cash flow ₹453M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Non-Cyclicals peers we cover trades at −15% fair-value upside, at 105%, 519421 screens cheaper than that median.
Fair Value models
Bear ₹236.66Fair Value ₹369.21Bull ₹519.01
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹28.64 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
+1.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.7%
Start year 2021 (pandemic). Over 10 years: +6.2% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−19.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−26.0%
Dividend (yield on the price)6.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−15% vs −6%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.9% → 6%
2026 sits 54% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2021 (pandemic)
⚠ Revenue per share shrinking 24.6%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+1.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −2.5% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Food & Tobacco · 23 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+106% · Top 25%
Profitability
Return on assets0% · Top 25%
Net margin (TTM)5% · Above median
Operating margin (TTM)0% · Top 25%
Growth and dividend
Revenue growth0% · Top 25%
Dividend yield (TTM)6.7% · Top 25%
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Food & Tobacco median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "KSE Limited Fair Value". https://www.fairvalue-calculator.com/stock/519421
Frequently asked questions
Is KSE Limited (519421) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of ₹369.21 versus a price of ₹179.70, about +105% upside (undervalued).
What is the fair value of 519421?
Our model-based fair value for KSE Limited is ₹369.21 (as of Sep 23, 2026), built from audited fundamentals. The current price: ₹179.70.
What is the quality score of 519421?
KSE Limited has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for KSE Limited (519421)?
Our model-based price target is the fair value of ₹369.21 (as of Sep 23, 2026) from 25 valuation models. Cautious scenario ₹236.66, optimistic scenario ₹519.01. It is a calculation from audited fundamentals, not an analyst target.
What is the KSE Limited stock forecast for 2026?
Our models put fair value at ₹369.21, about +105% upside versus a price of ₹179.70 (undervalued). Cautious scenario ₹236.66, optimistic scenario ₹519.01. The calculation is refreshed regularly with new filings.
Does KSE Limited pay a dividend?
KSE Limited currently shows a dividend yield of about 6.66% relative to its recent price (as of Sep 23, 2026).
What growth is priced into KSE Limited (519421)?
For today's price to be fair in a discounted-cash-flow model, KSE Limited would have to grow free cash flow by +1.6 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.7 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 519421 use?
Our models discount KSE Limited at 12.4 %: a base by market capitalisation (mid), country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For KSE Limited that is +1.6 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has KSE Limited (519421) delivered so far?
Over the past 5 years revenue at KSE Limited grew +1.7 % a year. The price currently implies +1.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of KSE Limited (519421) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into KSE Limited (+1.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of KSE Limited (519421)?
The free-cash-flow yield on the price is 7.87 %: that much free cash flow KSE Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of KSE Limited (519421)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KSE Limited it is ₹369.21 per share (as of Sep 23, 2026), against a price of ₹179.70. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is KSE Limited stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 519421 trades below its calculated fair value: price ₹179.70, fair value ₹369.21, a gap of about +105% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 519421?
No. The price is what the market pays today (₹179.70); the fair value is what the company's own numbers justify (₹369.21). For KSE Limited the two are ₹189.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is KSE Limited worth?
The market values KSE Limited at about ₹5.8B (market capitalisation, as of Sep 23, 2026). Per share that is ₹179.70; our models calculate a fair value of ₹369.21 per share.
What do the bullish and bearish scenarios say about 519421?
Our models span a range for KSE Limited: cautious scenario ₹236.66, base ₹369.21, optimistic ₹519.01 per share (as of Sep 23, 2026, price ₹179.70). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 519421?
KSE Limited trades at a price-to-earnings ratio of 25.0 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹369.21 is built from several models across several years.
How solid is the balance sheet of KSE Limited (519421)?
Balance-sheet figures for KSE Limited (as of Sep 23, 2026): debt of 0.05 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 519421 from its 52-week high?
KSE Limited trades at ₹179.70, about 34% below its 52-week high of ₹271.48 and 2% above the low of ₹176.05 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ₹369.21 is for.
Which stocks are comparable to KSE Limited?
From the same area (Consumer Non-Cyclicals) we also value FB, URC, MONDE, CNPF, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is KSE Limited stock attractive at the current price?
The data as of Sep 23, 2026: price ₹179.70, calculated fair value ₹369.21 (+105%), Quality Score 61/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 519421 calculated?
We run KSE Limited through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹369.21, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. KSE Limited currently trades 105 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of KSE Limited (519421)?
The closing price on Sep 22, 2026 was ₹179.70. Our model-based fair value is ₹369.21, about +105% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KSE Limited right now?
The price is below even our cautious bear case (₹236.66). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (₹236.66 to ₹519.01) leaves room in how you read the outcome.
Key figures of KSE Limited
How large is the market capitalisation of KSE Limited (519421)?
The market capitalisation of KSE Limited is ₹5.8B (≈ $59.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of KSE Limited (519421)?
The price-to-sales ratio of KSE Limited is 1.25 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of KSE Limited (519421)?
Earnings per share at KSE Limited are ₹59.06 (price ÷ EPS = P/E 25.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of KSE Limited (519421)?
The dividend yield of KSE Limited is 6.7% (payout 20.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of KSE Limited (519421)?
The net margin of KSE Limited is 5.0% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of KSE Limited (519421)?
On an EBIT basis the return on assets of KSE Limited is 13.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net debt does KSE Limited (519421) carry?
The net debt of KSE Limited is ₹76.7M (fiscal year 2025, ≈ 0.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch KSE Limited in the live analysis
One click puts KSE Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
