₹368.57
Above FV▼ -18.0% against the close used
Model range ₹165.61 – ₹685.89
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹165.61Fair value₹368.57Bull₹685.89
FairClose
52-week traded range
52W low ₹382.2052W high ₹580.95
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Atul Auto Limited closed at ₹449.65, 22.0% above the consensus fair value of ₹368.57 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 25.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹209.24
-53.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹262.27
-41.7%
√(22.5 × EPS × BVPS)
EPS=15.23, BVPS=200.74 · outside Graham range (P/E 25.6, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹685.89
+52.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹391.41
-13.0%
EPS × 25.7x (sector P/E)
EPS=15.23, Sector P/E=25.7x
Peter Lynch (PEG)
₹380.75
-15.3%
EPS × Growth% (PEG = 1 is fair)
EPS=15.23, g=25%
EV/EBITDA
₹614.68
+36.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.02B
Book Value (P/B)
₹165.61
-63.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=200.74, ROE=9.3%, g=6%, r=10%
Reverse DCF
₹449.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 25%
Margin of Safety
₹290.40
-35.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=387.2, 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.