Agni Green Power Ltd

AGNI NSE Industrials Civil Construction
₹51.80
+1.47%
Delayed · cached 15 min

Fair value analysis

AGNI
Agni Green Power Ltd
IndustrialsCivil Construction
₹16.50
Close used for this calculation
₹12.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability17/25
Returns8/25
Balance Sheet6/25
Efficiency14/25
Growth12/25
Average
Quality radar
45Prof.17/25Ret.8/25Eff.14/25B.Sht6/25Growth12/25

Consensus fair value

₹12.99
Above FV
▼ -21.3% against the close used
Model range ₹6.11 – ₹28.88
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₹6.11Fair value₹12.99Bull₹28.88
FairClose
52-week traded range
52W low ₹13.6052W high ₹30.85

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

Valuation summary

Trading above the consensus fair value

Agni Green Power Ltd closed at ₹16.50, 27.0% above the consensus fair value of ₹12.99 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 23.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹8.54
-48.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹16.31
-1.1%
√(22.5 × EPS × BVPS)
EPS=0.43, BVPS=27.5
Graham Formula
₹19.37
+17.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹6.11
-63.0%
EPS × 14.2x (sector P/E)
EPS=0.43, Sector P/E=14.2x
Peter Lynch (PEG)
₹10.06
-39.0%
EPS × Growth% (PEG = 1 is fair)
EPS=0.43, g=23.4%
EV/EBITDA
₹28.88
+75.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40M
Book Value (P/B)
₹11.99
-27.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.5, ROE=4.4%, g=6%, r=10%
Reverse DCF
₹16.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 23.4%
Margin of Safety
₹9.44
-42.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12.58, 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.