Aspire & Innovative Adv L

ASPIRE NSE Consumer Discretionary Household Appliances
₹108.50
+2.41%
Delayed · cached 15 min

Fair value analysis

ASPIRE
Aspire & Innovative Adv L
Consumer DiscretionaryHousehold Appliances
₹13.45
Close used for this calculation
₹29.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability4/25
Returns8/25
Balance Sheet9/25
Efficiency18/25
Growth8/25
Average
Quality radar
39Prof.4/25Ret.8/25Eff.18/25B.Sht9/25Growth8/25

Consensus fair value

₹29.42
Below FV
▲ +118.7% against the close used
Model range ₹1.35 – ₹61.52
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.

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