₹43.91
Above FV▼ -42.6% against the close used
Model range ₹2.87 – ₹60.56
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹2.87Fair value₹43.91Bull₹60.56
FairClose
52-week traded range
52W low ₹58.1952W high ₹117.13
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Arihant Capital Mkts Ltd closed at ₹76.47, 74.2% above the consensus fair value of ₹43.91 drawn from 9 valuation models.
Financial DNA score 34/100 — Weak. P/E of 21.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹35.93
-53.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹56.63
-25.9%
√(22.5 × EPS × BVPS)
EPS=2.87, BVPS=49.66 · outside Graham range (P/E 21.6, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₹27.98
-63.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹60.56
-20.8%
EPS × 21.1x (sector P/E)
EPS=2.87, Sector P/E=21.1x
Peter Lynch (PEG)
₹2.87
-96.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2.87, g=1%
EV/EBITDA
₹42.87
-43.9%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=690M
Book Value (P/B)
₹33.27
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49.66, ROE=7.7%, g=3%, r=10%
Reverse DCF
₹76.47
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 1%
Margin of Safety
₹33.96
-55.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45.28, 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.