Amines & Plasticizers Ltd

AMNPLST NSE Commodities Commodity Chemicals
₹165.26
-1.58%
Delayed · cached 15 min

Fair value analysis

AMNPLST
Amines & Plasticizers Ltd
CommoditiesCommodity Chemicals
₹167.92
Close used for this calculation
₹177.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability17/25
Returns10/25
Balance Sheet21/25
Efficiency10/25
Growth11/25
Good
Quality radar
58Prof.17/25Ret.10/25Eff.10/25B.Sht21/25Growth11/25

Consensus fair value

₹177.07
Near FV
▲ +5.4% against the close used
Model range ₹92.22 – ₹260.81
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₹92.22Fair value₹177.07Bull₹260.81
FairClose
52-week traded range
52W low ₹128.8352W high ₹230.57

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

Valuation summary

Trading close to the consensus fair value

Amines & Plasticizers Ltd closed at ₹167.92, 5.2% below the consensus fair value of ₹177.07 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 23.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹242.00
+44.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹92.22
-45.1%
√(22.5 × EPS × BVPS)
EPS=6.64, BVPS=56.92 · outside Graham range (P/E 23.6, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹260.81
+55.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.9%, FD=7%
P/E Fair Value
₹128.15
-23.7%
EPS × 19.3x (sector P/E)
EPS=6.64, Sector P/E=19.3x
Peter Lynch (PEG)
₹112.22
-33.2%
EPS × Growth% (PEG = 1 is fair)
EPS=6.64, g=16.9%
EV/EBITDA
₹214.47
+27.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=660M
Book Value (P/B)
₹102.46
-39.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.92, ROE=13.2%, g=6%, r=10%
Reverse DCF
₹167.92
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.3% | Historical: 16.9%
Margin of Safety
₹135.60
-19.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=180.8, 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.