₹187.73
Below FV▲ +39.8% against the close used
Model range ₹82.64 – ₹573.76
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹82.64Fair value₹187.73Bull₹573.76
FairClose
52-week traded range
52W low ₹116.9552W high ₹294.80
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
All E Technologies Ltd closed at ₹134.25, 28.5% below the consensus fair value of ₹187.73 drawn from 10 valuation models.
Financial DNA score 79/100 — Strong. P/E of 10.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹109.78
-18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹155.09
+15.5%
√(22.5 × EPS × BVPS)
EPS=12.74, BVPS=83.91
Graham Formula
₹573.76
+327.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹229.32
+70.8%
EPS × 18x (sector P/E)
EPS=12.74, Sector P/E=18x
Peter Lynch (PEG)
₹318.50
+137.2%
EPS × Growth% (PEG = 1 is fair)
EPS=12.74, g=25%
EV/EBITDA
₹234.81
+74.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=260M
Dividend Discount (DDM)
₹82.64
-38.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.53, r=10%, g=8%
Book Value (P/B)
₹230.74
+71.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=83.91, ROE=17%, g=6%, r=10%
Reverse DCF
₹134.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.6% | Historical: 25%
Margin of Safety
₹200.24
+49.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=266.99, 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.