₹55.79
Above FV▼ -29.5% against the close used
Model range ₹3.69 – ₹129.16
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹3.69Fair value₹55.79Bull₹129.16
FairClose
52-week traded range
52W low ₹47.6152W high ₹103.26
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Alkali Metals Ltd closed at ₹79.19, 41.9% above the consensus fair value of ₹55.79 drawn from 10 valuation models.
Financial DNA score 34/100 — Weak. P/E of 72.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹9.57
-87.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
₹32.82
-58.6%
√(22.5 × EPS × BVPS)
EPS=0.55, BVPS=87.02 · outside Graham range (P/E 72.8, P/B 0.9) — asset-light, treat as a rough floor
Graham Formula
₹11.18
-85.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.7%, FD=7%
P/E Fair Value
₹16.45
-79.2%
EPS × 29.9x (sector P/E)
EPS=0.55, Sector P/E=29.9x
Peter Lynch (PEG)
₹3.69
-95.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.55, g=6.7%
EV/EBITDA
₹129.16
+63.1%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=110M
Dividend Discount (DDM)
₹33.03
-58.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.02, r=10%, g=6.7%
Book Value (P/B)
₹10.96
-86.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87.02, ROE=1.3%, g=6%, r=10%
Reverse DCF
₹79.19
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 34.4% | Historical: 6.7%
Margin of Safety
₹13.13
-83.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17.51, 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.