₹42.33
Below FV▲ +66.1% against the close used
Model range ₹1.59 – ₹66.66
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹1.59Fair value₹42.33Bull₹66.66
FairClose
52-week traded range
52W low ₹20.5552W high ₹27.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Ambica Agar & Aromaindltd closed at ₹25.49, 39.8% below the consensus fair value of ₹42.33 drawn from 7 valuation models.
Financial DNA score 30/100 — Weak. P/E of 33.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹66.66
+161.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹18.89
-25.9%
√(22.5 × EPS × BVPS)
EPS=0.74, BVPS=21.42 · outside Graham range (P/E 33.8, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
₹14.50
-43.1%
EPS × 19.6x (sector P/E)
EPS=0.74, Sector P/E=19.6x
EV/EBITDA
₹58.69
+130.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=160M
Book Value (P/B)
₹1.59
-93.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21.42, ROE=3.5%, g=3%, r=10%
Reverse DCF
₹25.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: 0%
Margin of Safety
₹25.01
-1.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33.35, 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.