₹21.60
Above FV▼ -57.1% against the close used
Model range ₹4.08 – ₹38.54
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹4.08Fair value₹21.60Bull₹38.54
FairClose
52-week traded range
52W low ₹43.4252W high ₹77.88
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Asian Granito Ind. Ltd. closed at ₹50.39, 133.3% above the consensus fair value of ₹21.60 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 115.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹13.12
-74.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹22.48
-55.4%
√(22.5 × EPS × BVPS)
EPS=0.7, BVPS=32.1 · outside Graham range (P/E 115, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₹21.07
-58.2%
EPS × 30.1x (sector P/E)
EPS=0.7, Sector P/E=30.1x
EV/EBITDA
₹38.54
-23.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.58B
Book Value (P/B)
₹4.08
-91.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=32.1, ROE=1.3%, g=3%, r=10%
Reverse DCF
₹50.39
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.5% | Historical: 0%
Margin of Safety
₹14.17
-71.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.89, 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.