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₹1.35Fair value₹29.42Bull₹61.52
FairClose
52-week traded range
52W low ₹10.2052W high ₹25.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Aspire & Innovative Adv L closed at ₹13.45, 54.3% below the consensus fair value of ₹29.42 drawn from 7 valuation models.
Financial DNA score 39/100 — Average. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹31.67
+135.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹36.69
+172.8%
√(22.5 × EPS × BVPS)
EPS=1.69, BVPS=35.39
P/E Fair Value
₹61.52
+357.4%
EPS × 36.4x (sector P/E)
EPS=1.69, Sector P/E=36.4x
EV/EBITDA
₹1.35
-90.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20M
Book Value (P/B)
₹10.11
-24.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=35.39, ROE=5%, g=3%, r=10%
Reverse DCF
₹13.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.5% | Historical: 0%
Margin of Safety
₹32.47
+141.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.29, 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.