₹484.75
Near FV▲ +4.8% against the close used
Model range ₹321.70 – ₹1,132.65
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹321.70Fair value₹484.75Bull₹1,132.65
FairClose
52-week traded range
52W low ₹439.1052W high ₹556.50
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Aadhar Housing Finance L closed at ₹462.70, 4.5% below the consensus fair value of ₹484.75 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 17.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹499.20
+7.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹321.70
-30.5%
√(22.5 × EPS × BVPS)
EPS=25.15, BVPS=182.89 · outside Graham range (P/E 17.4, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹1,132.65
+144.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹334.50
-27.7%
EPS × 13.3x (sector P/E)
EPS=25.15, Sector P/E=13.3x
Peter Lynch (PEG)
₹555.82
+20.1%
EPS × Growth% (PEG = 1 is fair)
EPS=25.15, g=22.1%
Book Value (P/B)
₹452.64
-2.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=182.89, ROE=15.9%, g=6%, r=10%
Reverse DCF
₹462.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 22.1%
Margin of Safety
₹429.01
-7.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=572.01, 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.