₹29.47
Below FV▲ +135.4% against the close used
Model range ₹2.42 – ₹55.12
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹2.42Fair value₹29.47Bull₹55.12
FairClose
52-week traded range
52W low ₹11.0852W high ₹21.69
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Archies Ltd closed at ₹12.52, 57.5% below the consensus fair value of ₹29.47 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 5.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹30.30
+142.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹36.56
+192.0%
√(22.5 × EPS × BVPS)
EPS=2.42, BVPS=24.55
Graham Formula
₹23.60
+88.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹30.52
+143.7%
EPS × 12.61x (sector P/E)
EPS=2.42, Sector P/E=12.61x
Peter Lynch (PEG)
₹2.42
-80.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2.42, g=1%
EV/EBITDA
₹55.12
+340.2%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=190M
Book Value (P/B)
₹28.06
+124.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.55, ROE=11%, g=3%, r=10%
Reverse DCF
₹12.52
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1%
Margin of Safety
₹22.68
+81.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=30.25, 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.