Back to ShwetRanjan.com
SHWETRANJAN.COM / INVESTING-MODELER
ACTIVE STOCK MARKET INVESTOR SINCE 2010

Buffett & Lynch Dual-Horizon
Equity Valuation Engine

Grounded in active public equity investing since 2010. This system combines Warren Buffett's long-term economic moat evaluation with Peter Lynch's mid-term fast-grower metrics to evaluate fair intrinsic value bands with a strict 30% margin of safety.

Live Equity Valuation Terminal (Global & Indian Equities Search)

Interactive Model Active
⚠️ DUMMY SIMULATION ENVIRONMENT — Intrinsic Value Equity Modeler
Public Access Web App
Equity Query:

Titan Company Ltd ($TITAN)

NSE / BSE
Active stock market valuation model since 2010
STRONG MOAT & HIGH ROIC
Market Price₹3,450Current Trading Price
30% Safety Target₹4,150+20.3% Upside Band
5-Yr Avg ROIC24.8%High Reinvestment Moat
Owner Cash Flow₹3,850 CrNormalized CapEx
10-Year Intrinsic Curve ($TITAN):
Scenario:
Hist BaseMkt (₹3450)Target (BASE: ₹4150)
01. WARREN BUFFETT LONG-TERM STRATEGY

Economic Moats & Owner Cash Flows

Focuses on durable competitive advantages (high switching costs, pricing power, brand moats), high 5-year average Return on Invested Capital (ROIC > 20%), and normalized Owner Earnings (Net Income + Depreciation - Maintenance CapEx). Entry prices strictly demand a 30% Margin of Safety discount below DCF intrinsic value.

  • Owner Earnings CapEx Normalization
  • ROIC Reinvestment Rate Analysis
  • 30% Margin of Safety DCF Discount
02. PETER LYNCH MID-TERM STRATEGY

Fast Growers & PEG Inflection Points

Targets mid-term expansion opportunities (2 to 4 year hold horizons). Evaluates Price-to-Earnings to Growth ratios (PEG < 1.0), inventory turnover velocity vs sales growth, and real-world consumer demand signals gathered directly from ground-level business execution.

  • PEG Ratio Scanner (< 1.0 Undervalued)
  • Inventory vs Sales Velocity Ratio
  • Category Leader Turnaround Inflection
04. INSTITUTIONAL CAPITAL & VALUATION ENGINE

Buffett & Lynch Equity Screener

Structured equity directory supporting mass stock coverage. Features instant search, category filtering, screener table mode, and side-by-side Buffett vs Lynch recommendation engines.

Showing 11 of 11 Fundamental Case StudiesStructured Directory Engine • Scalable to 1,000+ Equities
Housing & Infrastructure Finance (PSU NBFC)🟢 PETER LYNCH FAST GROWERQUALITY: 8.0/10🟢 BUY / WATCHRESEARCH DATE: 2 September 2026📊 BASELINE: Last Day Close (₹178)

Housing and Urban Development Corporation Limited (NSE: HUDCO)

Peter Lynch Fast Grower / Stalwart Hybrid (~8.4x P/E, 1.6x P/B, ~20% ROE, 0.05% NNPA) — Rapidly Expanding Government Urban Infrastructure Financier

Stitch-to-Stitch Dual Recommendation Matrix

Direct side-by-side contrast between Warren Buffett long-term intrinsic moat framework & Peter Lynch mid-term growth framework.

Dual Model Standard
01. WARREN BUFFETT PERSPECTIVE
10-Year Moat Horizon
Target Framework focus:
PSU infrastructure lender with ~20% ROE trading at 1.6x P/B. Monitoring required for top-20 borrower concentration (74%) and NIM compression.
Economic Moat7.0 / 10 (PSU Sovereign Access Moat)
DCF Fair Intrinsic₹283
Buffett Intrinsic Verdict
REASONABLE VALUE / ACCUMULATE ON DIPS
02. PETER LYNCH PERSPECTIVE
2-4 Year Growth Horizon
Target Framework focus:
Exceptional PEG ratio (0.56) and 8.4x P/E matching rapid loan book expansion target toward ₹3 Lakh Crore by FY30.
Category ClassificationFast Grower / Stalwart Hybrid
PEG Ratio Metric0.56 (PE 8.4x / Growth 15%)
Peter Lynch Growth Verdict
FAST GROWER BUY (PEG ~0.56)
Stitch-to-Stitch Recommendation Rationale:Buffett evaluates HUDCO on 1.6x Price-to-Book and 20% sustainable ROE, while Lynch highlights the low PEG (0.56) and mismatch between 8.4x P/E and 15-20% normalized earnings velocity.
Last Trading Day CloseLAST CLOSE
₹178.00
Used as Baseline for DCF & Safety Margin
Base Intrinsic Value
₹283
Range: ₹163 – ₹432
Margin of Safety / Upside
+59.0%
59% Margin of Safety
Dividend Cushion
3.4% Yield
(₹6.05/share)
Company Quality Rating
8.0/10
Government Infrastructure & Housing Financier
Why Is HUDCO Trading at ~8.4x P/E & 1.6x P/B Despite ~50% PAT Growth?

HUDCO expanded its loan book from ₹92,654 Cr (FY24) to ₹1,60,547 Cr (FY26) with FY26 PAT surging 49% to ₹4,034 Cr and Q1 FY27 PAT up 35% to ₹851 Cr. Market valuation remains discounted at 8.4x P/E due to PSU ownership discount, Net Interest Margin compression (3.22% → 2.91%), credit risk in infrastructure financing, borrower concentration (top 20 borrowers = 74% of advances), and capital consumption as CRAR declined from 46.6% to 39.9%.

•PSU Governance & Valuation Discount: Trades at ~8.4x P/E as public sector ownership limits market valuation multiples.
•Borrower Concentration Risk: Top 20 borrowers represent ~74% of total advances and 76% of exposure, raising single-event credit risk.
•NIM Compression Drag: Net Interest Margin compressed from 3.22% (FY25) to 2.91% (FY26) as rapid loan expansion outpaced spread yields.
•Capital Consumption: Rapid ~29% YoY loan expansion reduced CRAR from 46.6% to 39.9%, necessitating ₹70,000 Cr fundraising authorization.
High-Quality Government Credit Portfolio & Outstanding Asset Quality

HUDCO maintains exceptional asset quality with Gross NPA dropping to 0.96% and Net NPA at a multi-year low of 0.05% (95% Provision Coverage Ratio). Supported by AAA domestic credit ratings and low-cost sovereign funding access, HUDCO earns healthy ~18-20% ROE.

FY26 Consolidated PAT₹4,034 Cr (+49% YoY)
Loan Asset Book₹1,60,547 Cr (+29% YoY)
Asset Quality (GNPA / NNPA)0.96% / 0.05% (95% PCR)
FY26 ROE & Valuation~18.4–20% ROE | 1.6x P/B | 8.4x P/E
Intrinsic Value Scenarios
Peter Lynch Valuation & Exit P/E Scenario Matrix (FY29 Horizons)

Using FY26 EPS baseline of ₹20.15 and book value of ₹114/share, evaluating 3-year exit scenarios:

🔴 Bear Case (5% EPS CAGR)NIM falls to 2.3% & NPAs rise @ 7x P/E
₹163
🟡 Conservative (10% EPS CAGR)Modest loan growth & stable spreads @ 9x P/E
₹241
🟢 Base Intrinsic (12% EPS CAGR)12% EPS growth + 10x exit P/E baseline
₹283 / share
🔵 Bull Case (15% EPS CAGR)15% EPS growth + 12x exit P/E re-rating
₹367
🚀 Very Bullish (18% EPS CAGR)18% EPS growth + 13x exit P/E re-rating
₹432
Peter Lynch Valuation & Buying Framework
₹300+🔴 Expensive (>2.5x P/B)
₹240 – ₹300🟡 Around Fair Value Zone
₹190 – ₹240🟢 Reasonable Entry Zone
₹150 – ₹190🟢🟢 Highly Attractive Entry (Last Close: ₹178.00)
Below ₹150🟢🟢🟢 Exceptional Bargain (<1.3x P/B, PEG < 0.5)

Interested in Quantitative Equity Valuation & Capital Allocation?

Connect with Shwet Ranjan to discuss equity research, capital allocation frameworks, or automated financial engineering pipelines.

Get In Touch