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₹205.30Fair value₹645.74Bull₹1,274.73
FairClose
52-week traded range
52W low ₹371.8052W high ₹536.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Apollo Tyres Ltd closed at ₹419.55, 35.0% below the consensus fair value of ₹645.74 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹725.86
+73.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹447.21
+6.6%
√(22.5 × EPS × BVPS)
EPS=21.61, BVPS=411.32
Graham Formula
₹551.83
+31.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.5%, FD=7%
P/E Fair Value
₹449.49
+7.1%
EPS × 20.8x (sector P/E)
EPS=21.61, Sector P/E=20.8x
Peter Lynch (PEG)
₹205.30
-51.1%
EPS × Growth% (PEG = 1 is fair)
EPS=21.61, g=9.5%
EV/EBITDA
₹1,274.73
+203.8%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=57.13B
Dividend Discount (DDM)
₹326.24
-22.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.04, r=10%, g=8%
Book Value (P/B)
₹730.10
+74.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=411.32, ROE=13.1%, g=6%, r=10%
Reverse DCF
₹419.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 9.5%
Margin of Safety
₹407.70
-2.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=543.6, 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.