₹302.95
Above FV▼ -39.4% against the close used
Model range ₹137.65 – ₹372.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹137.65Fair value₹302.95Bull₹372.99
FairClose
52-week traded range
52W low ₹387.5052W high ₹535.80
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Arihant Academy Limited closed at ₹500.00, 65.0% above the consensus fair value of ₹302.95 drawn from 7 valuation models.
Financial DNA score 35/100 — Average. P/E of 32.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹281.89
-43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹137.65
-72.5%
√(22.5 × EPS × BVPS)
EPS=15.04, BVPS=55.99 · outside Graham range (P/E 32.9, P/B 8.9) — asset-light, treat as a rough floor
P/E Fair Value
₹372.99
-25.4%
EPS × 24.8x (sector P/E)
EPS=15.04, Sector P/E=24.8x
EV/EBITDA
₹280.53
-43.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=170M
Book Value (P/B)
₹224.76
-55.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.99, ROE=31.1%, g=3%, r=10%
Reverse DCF
₹500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: 0%
Margin of Safety
₹198.13
-60.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=264.18, 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.