₹33.94
Above FV▼ -34.8% against the close used
Model range ₹20.42 – ₹57.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹20.42Fair value₹33.94Bull₹57.20
FairClose
52-week traded range
52W low ₹34.8052W high ₹62.93
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Aartech Solonics Limited closed at ₹52.07, 53.4% above the consensus fair value of ₹33.94 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 30.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹25.21
-51.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹20.42
-60.8%
√(22.5 × EPS × BVPS)
EPS=1.27, BVPS=14.59 · outside Graham range (P/E 30.9, P/B 3.6) — asset-light, treat as a rough floor
Graham Formula
₹57.20
+9.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹44.01
-15.5%
EPS × 34.65x (sector P/E)
EPS=1.27, Sector P/E=34.65x
Peter Lynch (PEG)
₹31.75
-39.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.27, g=25%
EV/EBITDA
₹37.87
-27.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹22.61
-56.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.59, ROE=12.2%, g=6%, r=10%
Reverse DCF
₹52.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.8% | Historical: 25%
Margin of Safety
₹27.53
-47.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.71, 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.