The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹22.78Fair value₹741.31Bull₹2,186.20
FairClose
52-week traded range
52W low ₹362.6052W high ₹990.80
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Agarwal Inds Corp Ltd. closed at ₹433.85, 41.5% below the consensus fair value of ₹741.31 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 15.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,186.20
+403.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹533.25
+22.9%
√(22.5 × EPS × BVPS)
EPS=29.13, BVPS=433.85
Graham Formula
₹749.27
+72.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.6%, FD=7%
P/E Fair Value
₹426.75
-1.6%
EPS × 14.65x (sector P/E)
EPS=29.13, Sector P/E=14.65x
Peter Lynch (PEG)
₹279.65
-35.5%
EPS × Growth% (PEG = 1 is fair)
EPS=29.13, g=9.6%
EV/EBITDA
₹1,450.78
+234.4%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=1.69B
Book Value (P/B)
₹22.78
-94.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=433.85, ROE=6.2%, g=6%, r=10%
Reverse DCF
₹433.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 9.6%
Margin of Safety
₹730.40
+68.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=973.87, 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.