₹1,308.36
Below FV▲ +48.1% against the close used
Model range ₹724.58 – ₹2,664.76
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹724.58Fair value₹1,308.36Bull₹2,664.76
FairClose
52-week traded range
52W low ₹39.6552W high ₹1,149.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Arihant Foun & Hou Ltd closed at ₹883.35, 32.5% below the consensus fair value of ₹1,308.36 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹1,109.49
+25.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹724.58
-18.0%
√(22.5 × EPS × BVPS)
EPS=59.17, BVPS=394.35 · outside Graham range (P/E 14.1, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹2,664.76
+201.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,420.08
+60.8%
EPS × 24x (sector P/E)
EPS=59.17, Sector P/E=24x
Peter Lynch (PEG)
₹1,479.25
+67.5%
EPS × Growth% (PEG = 1 is fair)
EPS=59.17, g=25%
EV/EBITDA
₹1,249.89
+41.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=980M
Book Value (P/B)
₹1,114.05
+26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=394.35, ROE=17.3%, g=6%, r=10%
Reverse DCF
₹883.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 25%
Margin of Safety
₹1,109.80
+25.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1479.73, 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.