₹723.72
Below FV▲ +22.2% against the close used
Model range ₹46.72 – ₹1,208.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹46.72Fair value₹723.72Bull₹1,208.60
FairClose
52-week traded range
52W low ₹592.3052W high ₹1,053.70
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Ahluwalia Cont Ind Ltd closed at ₹592.30, 18.2% below the consensus fair value of ₹723.72 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 17.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹46.72
-92.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹478.52
-19.2%
√(22.5 × EPS × BVPS)
EPS=39.69, BVPS=256.41 · outside Graham range (P/E 17.9, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹1,131.45
+91.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.1%, FD=7%
P/E Fair Value
₹563.60
-4.8%
EPS × 14.2x (sector P/E)
EPS=39.69, Sector P/E=14.2x
Peter Lynch (PEG)
₹440.56
-25.6%
EPS × Growth% (PEG = 1 is fair)
EPS=39.69, g=11.1%
EV/EBITDA
₹1,208.60
+104.1%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=5.33B
Book Value (P/B)
₹499.99
-15.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=256.41, ROE=13.8%, g=6%, r=10%
Reverse DCF
₹592.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 11.1%
Margin of Safety
₹416.30
-29.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=555.07, 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.