Asahi India Glass Limited

ASAHIINDIA NSE Consumer Discretionary Auto Components & Equipments
Nifty 500 Smallcap 250
₹985.80
+0.98%
Delayed · cached 15 min

Fair value analysis

ASAHIINDIA
Asahi India Glass Limited
Consumer DiscretionaryAuto Components & Equipments
₹976.20
Close used for this calculation
₹407.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability17/25
Returns6/25
Balance Sheet6/25
Efficiency6/25
Growth9/25
Average
Quality radar
35Prof.17/25Ret.6/25Eff.6/25B.Sht6/25Growth9/25

Consensus fair value

₹407.02
Above FV
▼ -58.3% against the close used
Model range ₹212.43 – ₹750.16
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₹212.43Fair value₹407.02Bull₹750.16
FairClose
52-week traded range
52W low ₹784.4052W high ₹1,066.40

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

Valuation summary

Trading above the consensus fair value

Asahi India Glass Limited closed at ₹976.20, 139.8% above the consensus fair value of ₹407.02 drawn from 9 valuation models.

Financial DNA score 35/100 — Average. P/E of 56.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹268.36
-72.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹245.18
-74.9%
√(22.5 × EPS × BVPS)
EPS=13.52, BVPS=197.61 · outside Graham range (P/E 56.3, P/B 4.9) — asset-light, treat as a rough floor
Graham Formula
₹603.86
-38.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.8%, FD=7%
P/E Fair Value
₹438.72
-55.1%
EPS × 32.45x (sector P/E)
EPS=13.52, Sector P/E=32.45x
Peter Lynch (PEG)
₹267.70
-72.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.52, g=19.8%
EV/EBITDA
₹750.16
-23.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.95B
Book Value (P/B)
₹212.43
-78.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=197.61, ROE=10.3%, g=6%, r=10%
Reverse DCF
₹976.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.6% | Historical: 19.8%
Margin of Safety
₹291.77
-70.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=389.03, 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.