Agarwal Float Glass I Ltd

AGARWALFT NSE Industrials Glass - Industrial
₹84.95
+1.31%
Delayed · cached 15 min

Fair value analysis

AGARWALFT
Agarwal Float Glass I Ltd
IndustrialsGlass - Industrial
₹26.70
Close used for this calculation
₹52.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability13/25
Returns15/25
Balance Sheet14/25
Efficiency13/25
Growth14/25
Good
Quality radar
55Prof.13/25Ret.15/25Eff.13/25B.Sht14/25Growth14/25

Consensus fair value

₹52.98
Below FV
▲ +98.4% against the close used
Model range ₹11.29 – ₹83.68
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₹11.29Fair value₹52.98Bull₹83.68
FairClose
52-week traded range
52W low ₹23.0052W high ₹68.15

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Agarwal Float Glass I Ltd closed at ₹26.70, 49.6% below the consensus fair value of ₹52.98 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 13.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹83.68
+213.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹35.46
+32.8%
√(22.5 × EPS × BVPS)
EPS=2.03, BVPS=27.53
Graham Formula
₹55.23
+106.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.4%, FD=7%
P/E Fair Value
₹39.79
+49.0%
EPS × 19.6x (sector P/E)
EPS=2.03, Sector P/E=19.6x
Peter Lynch (PEG)
₹21.11
-20.9%
EPS × Growth% (PEG = 1 is fair)
EPS=2.03, g=10.4%
EV/EBITDA
₹62.96
+135.8%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=40M
Book Value (P/B)
₹11.29
-57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.53, ROE=7.6%, g=6%, r=10%
Reverse DCF
₹26.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 10.4%
Margin of Safety
₹40.16
+50.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53.54, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.