Here is my take on the KRBL story. I did not track the stock seriously before doing this (I am now). I did an impromptu research for about a day and came up with the story and a number attached to the story. So take this with a pinch of salt. I am interested in discussing about the holes in my story and how that would fit into my valuation. Thank you!
KRBL - Numbers and Narratives.xlsx (25.7 KB)
(i.e. Rs. 542 is the Value. Rs. 460 could be a decent entry price. If you need a Margin of Safety, anything between Rs. 378 to Rs. 460 would suffice.)
P.S. The excel has been changed a bit to accommodate more formulas. Click here for the final version.