₹155.62
Above FV▼ -29.2% against the close used
Model range ₹10.65 – ₹255.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹10.65Fair value₹155.62Bull₹255.60
FairClose
52-week traded range
52W low ₹192.7052W high ₹432.10
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Arihant Superstruct Ltd closed at ₹219.65, 41.1% above the consensus fair value of ₹155.62 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 23.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹133.34
-39.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹132.46
-39.7%
√(22.5 × EPS × BVPS)
EPS=10.65, BVPS=73.22 · outside Graham range (P/E 23.7, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹103.84
-52.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹255.60
+16.4%
EPS × 24x (sector P/E)
EPS=10.65, Sector P/E=24x
Peter Lynch (PEG)
₹10.65
-95.2%
EPS × Growth% (PEG = 1 is fair)
EPS=10.65, g=1%
EV/EBITDA
₹114.13
-48.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.3B
Book Value (P/B)
₹111.92
-49.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73.22, ROE=13.7%, g=3%, r=10%
Reverse DCF
₹219.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: 1%
Margin of Safety
₹117.23
-46.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=156.31, 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.