Ani Integrated Serv Ltd.

AISL NSE Services Diversified Commercial Services
₹147.00
+0.00%
Delayed · cached 15 min

Fair value analysis

AISL
Ani Integrated Serv Ltd.
ServicesDiversified Commercial Services
₹57.50
Close used for this calculation
₹95.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability15/25
Returns12/25
Balance Sheet16/25
Efficiency15/25
Growth17/25
Good
Quality radar
58Prof.15/25Ret.12/25Eff.15/25B.Sht16/25Growth17/25

Consensus fair value

₹95.88
Below FV
▲ +66.7% against the close used
Model range ₹12.61 – ₹205.05
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₹12.61Fair value₹95.88Bull₹205.05
FairClose
52-week traded range
52W low ₹51.4052W high ₹104.00

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

Valuation summary

Trading below the consensus fair value

Ani Integrated Serv Ltd. closed at ₹57.50, 40.0% below the consensus fair value of ₹95.88 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹91.50
+59.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹72.33
+25.8%
√(22.5 × EPS × BVPS)
EPS=4.61, BVPS=50.44
Graham Formula
₹205.05
+256.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.7%, FD=7%
P/E Fair Value
₹70.07
+21.9%
EPS × 15.2x (sector P/E)
EPS=4.61, Sector P/E=15.2x
Peter Lynch (PEG)
₹90.82
+57.9%
EPS × Growth% (PEG = 1 is fair)
EPS=4.61, g=19.7%
EV/EBITDA
₹145.55
+153.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=100M
Book Value (P/B)
₹12.61
-78.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50.44, ROE=7%, g=6%, r=10%
Reverse DCF
₹57.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 19.7%
Margin of Safety
₹82.30
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=109.74, 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.