₹700.14
Above FV▼ -56.1% against the close used
Model range ₹416.80 – ₹1,455.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹416.80Fair value₹700.14Bull₹1,455.10
FairClose
52-week traded range
52W low ₹1,268.7052W high ₹2,146.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Affle 3I Limited closed at ₹1,594.00, 127.7% above the consensus fair value of ₹700.14 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 46.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹416.80
-73.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹448.53
-71.9%
√(22.5 × EPS × BVPS)
EPS=32.31, BVPS=276.74 · outside Graham range (P/E 46.2, P/B 5.8) — asset-light, treat as a rough floor
Graham Formula
₹1,455.10
-8.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹788.36
-50.5%
EPS × 24.4x (sector P/E)
EPS=32.31, Sector P/E=24.4x
Peter Lynch (PEG)
₹668.82
-58.0%
EPS × Growth% (PEG = 1 is fair)
EPS=32.31, g=20.7%
EV/EBITDA
₹952.29
-40.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.34B
Book Value (P/B)
₹539.64
-66.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=276.74, ROE=13.8%, g=6%, r=10%
Reverse DCF
₹1,594.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: 20.7%
Margin of Safety
₹582.90
-63.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=777.2, 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.