₹611.62
Above FV▼ -45.6% against the close used
Model range ₹201.29 – ₹805.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹201.29Fair value₹611.62Bull₹805.25
FairClose
52-week traded range
52W low ₹359.5052W high ₹1,169.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Antelopus Selan Enrgy Ltd closed at ₹1,124.10, 83.8% above the consensus fair value of ₹611.62 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 28.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹474.83
-57.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
₹405.46
-63.9%
√(22.5 × EPS × BVPS)
EPS=25.48, BVPS=286.76 · outside Graham range (P/E 28.6, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₹574.94
-48.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.9%, FD=7%
P/E Fair Value
₹728.73
-35.2%
EPS × 28.6x (sector P/E)
EPS=25.48, Sector P/E=28.6x
Peter Lynch (PEG)
₹201.29
-82.1%
EPS × Growth% (PEG = 1 is fair)
EPS=25.48, g=7.9%
EV/EBITDA
₹805.25
-28.4%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=2.06B
Book Value (P/B)
₹709.73
-36.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=286.76, ROE=15.9%, g=6%, r=10%
Reverse DCF
₹1,124.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.8% | Historical: 7.9%
Margin of Safety
₹409.49
-63.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=545.99, 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.