Arrow Greentech Limited

ARROWGREEN NSE Industrials Packaging
₹813.00
+2.69%
Delayed · cached 15 min

Fair value analysis

ARROWGREEN
Arrow Greentech Limited
IndustrialsPackaging
₹791.70
Close used for this calculation
₹670.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability25/25
Returns13/25
Balance Sheet21/25
Efficiency15/25
Growth12/25
Strong
Quality radar
74Prof.25/25Ret.13/25Eff.15/25B.Sht21/25Growth12/25

Consensus fair value

₹670.53
Above FV
▼ -15.3% against the close used
Model range ₹379.07 – ₹1,413.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹379.07Fair value₹670.53Bull₹1,413.22
FairClose
52-week traded range
52W low ₹345.8052W high ₹814.10

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Arrow Greentech Limited closed at ₹791.70, 18.1% above the consensus fair value of ₹670.53 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 19.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹499.48
-36.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹379.07
-52.1%
√(22.5 × EPS × BVPS)
EPS=31.38, BVPS=203.52 · outside Graham range (P/E 19.2, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₹1,413.22
+78.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹586.81
-25.9%
EPS × 18.7x (sector P/E)
EPS=31.38, Sector P/E=18.7x
Peter Lynch (PEG)
₹784.50
-0.9%
EPS × Growth% (PEG = 1 is fair)
EPS=31.38, g=25%
EV/EBITDA
₹846.54
+6.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=730M
Book Value (P/B)
₹773.38
-2.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=203.52, ROE=21.2%, g=6%, r=10%
Reverse DCF
₹791.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.3% | Historical: 25%
Margin of Safety
₹539.73
-31.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=719.65, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.