Agi Infra Limited

AGIIL NSE Consumer Discretionary Residential, Commercial Projects
₹272.95
-1.36%
Delayed · cached 15 min

Fair value analysis

AGIIL
Agi Infra Limited
Consumer DiscretionaryResidential, Commercial Projects
₹276.70
Close used for this calculation
₹166.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability25/25
Returns12/25
Balance Sheet9/25
Efficiency10/25
Growth12/25
Good
Quality radar
56Prof.25/25Ret.12/25Eff.10/25B.Sht9/25Growth12/25

Consensus fair value

₹166.88
Above FV
▼ -39.7% against the close used
Model range ₹83.42 – ₹196.58
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₹83.42Fair value₹166.88Bull₹196.58
FairClose
52-week traded range
52W low ₹231.6852W high ₹419.15

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

Valuation summary

Trading above the consensus fair value

Agi Infra Limited closed at ₹276.70, 65.8% above the consensus fair value of ₹166.88 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 33.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹150.65
-45.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹83.42
-69.9%
√(22.5 × EPS × BVPS)
EPS=7.59, BVPS=40.75 · outside Graham range (P/E 33.3, P/B 6.8) — asset-light, treat as a rough floor
P/E Fair Value
₹182.16
-34.2%
EPS × 24x (sector P/E)
EPS=7.59, Sector P/E=24x
Peter Lynch (PEG)
₹185.20
-33.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7.59, g=24.4%
EV/EBITDA
₹196.58
-29.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.45B
Book Value (P/B)
₹193.57
-30.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=40.75, ROE=25%, g=6%, r=10%
Reverse DCF
₹276.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.2% | Historical: 24.4%
Margin of Safety
₹104.06
-62.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=138.74, 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.