₹179.37
Near FV▲ +10.5% against the close used
Model range ₹11.94 – ₹279.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹11.94Fair value₹179.37Bull₹279.22
FairClose
52-week traded range
52W low ₹120.8752W high ₹284.02
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Afford Robo & Auto Ltd closed at ₹162.34, 9.5% below the consensus fair value of ₹179.37 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 32.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹123.06
-24.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹105.36
-35.1%
√(22.5 × EPS × BVPS)
EPS=6.2, BVPS=79.58 · outside Graham range (P/E 32.3, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹279.22
+72.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹216.38
+33.3%
EPS × 34.9x (sector P/E)
EPS=6.2, Sector P/E=34.9x
Peter Lynch (PEG)
₹155.00
-4.5%
EPS × Growth% (PEG = 1 is fair)
EPS=6.2, g=25%
EV/EBITDA
₹234.49
+44.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=190M
Book Value (P/B)
₹11.94
-92.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79.58, ROE=6.6%, g=6%, r=10%
Reverse DCF
₹162.34
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.8% | Historical: 25%
Margin of Safety
₹135.75
-16.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=181.01, 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.