₹8.87
Above FV▼ -49.5% against the close used
Model range ₹3.47 – ₹11.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹3.47Fair value₹8.87Bull₹11.30
FairClose
52-week traded range
52W low ₹13.9952W high ₹19.66
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Artemis Electricals & P L closed at ₹17.56, 98.0% above the consensus fair value of ₹8.87 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 49.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹11.30
-35.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹10.50
-40.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.9%, FD=7%
P/E Fair Value
₹7.75
-55.9%
EPS × 22.15x (sector P/E)
EPS=0.35, Sector P/E=22.15x
Peter Lynch (PEG)
₹4.17
-76.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.35, g=11.9%
EV/EBITDA
₹8.35
-52.5%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=130M
Book Value (P/B)
₹3.47
-80.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3.8, ROE=9.7%, g=6%, r=10%
Reverse DCF
₹17.56
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.6% | Historical: 11.9%
Margin of Safety
₹7.39
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9.85, 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.