Alembic Limited

ALEMBICLTD NSE Consumer Discretionary Residential, Commercial Projects
₹104.33
-2.04%
Delayed · cached 15 min

Fair value analysis

ALEMBICLTD
Alembic Limited
Consumer DiscretionaryResidential, Commercial Projects
₹106.50
Close used for this calculation
₹149.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability23/25
Returns9/25
Balance Sheet14/25
Efficiency23/25
Growth20/25
Strong
Quality radar
69Prof.23/25Ret.9/25Eff.23/25B.Sht14/25Growth20/25

Consensus fair value

₹149.53
Below FV
▲ +40.4% against the close used
Model range ₹33.93 – ₹522.21
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₹33.93Fair value₹149.53Bull₹522.21
FairClose
52-week traded range
52W low ₹70.9052W high ₹111.41

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

Valuation summary

Trading below the consensus fair value

Alembic Limited closed at ₹106.50, 28.8% below the consensus fair value of ₹149.53 drawn from 10 valuation models.

Financial DNA score 69/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹33.93
-68.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹164.84
+54.8%
√(22.5 × EPS × BVPS)
EPS=12.36, BVPS=97.71
Graham Formula
₹522.21
+390.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=18.5%, FD=7%
P/E Fair Value
₹296.64
+178.5%
EPS × 24x (sector P/E)
EPS=12.36, Sector P/E=24x
Peter Lynch (PEG)
₹228.66
+114.7%
EPS × Growth% (PEG = 1 is fair)
EPS=12.36, g=18.5%
EV/EBITDA
₹72.55
-31.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.02B
Dividend Discount (DDM)
₹132.27
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.45, r=10%, g=8%
Book Value (P/B)
₹170.99
+60.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=97.71, ROE=13%, g=6%, r=10%
Reverse DCF
₹106.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 18.5%
Margin of Safety
₹190.80
+79.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=254.41, 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.