₹184.98
Below FV▲ +43.8% against the close used
Model range ₹109.34 – ₹346.78
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹109.34Fair value₹184.98Bull₹346.78
FairClose
52-week traded range
52W low ₹99.8052W high ₹223.50
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Atmastco Limited closed at ₹128.60, 30.5% below the consensus fair value of ₹184.98 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹152.84
+18.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹113.16
-12.0%
√(22.5 × EPS × BVPS)
EPS=7.7, BVPS=73.91 · outside Graham range (P/E 13.4, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹346.78
+169.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹109.34
-15.0%
EPS × 14.2x (sector P/E)
EPS=7.7, Sector P/E=14.2x
Peter Lynch (PEG)
₹192.50
+49.7%
EPS × Growth% (PEG = 1 is fair)
EPS=7.7, g=25%
EV/EBITDA
₹306.98
+138.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=510M
Book Value (P/B)
₹225.42
+75.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73.91, ROE=18.2%, g=6%, r=10%
Reverse DCF
₹128.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 25%
Margin of Safety
₹135.40
+5.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=180.53, 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.