Automotive Axles Limited
₹1,678.00
+1.21%
Delayed · cached 15 min
Fair value analysis
AUTOAXLES
Automotive Axles Limited
₹1,657.90
Close used for this calculation
₹1,731.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₹1,731.14
Near FV▲ +4.4% against the close used
Model range ₹108.77 – ₹3,529.59
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₹108.77Fair value₹1,731.14Bull₹3,529.59
FairClose
52-week traded range
52W low ₹1,547.1052W high ₹2,109.30
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Automotive Axles Limited closed at ₹1,657.90, 4.2% below the consensus fair value of ₹1,731.14 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 13.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹827.03
-50.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹1,396.67
-15.8%
√(22.5 × EPS × BVPS)
EPS=108.77, BVPS=797.07 · outside Graham range (P/E 13.9, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹1,060.51
-36.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹3,529.59
+112.9%
EPS × 32.45x (sector P/E)
EPS=108.77, Sector P/E=32.45x
Peter Lynch (PEG)
₹108.77
-93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=108.77, g=1%
EV/EBITDA
₹1,865.55
+12.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=2.73B
Dividend Discount (DDM)
₹403.74
-75.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.67, r=10%, g=2%
Book Value (P/B)
₹1,503.04
-9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=797.07, ROE=16.2%, g=3%, r=10%
Reverse DCF
₹1,657.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 1%
Margin of Safety
₹1,277.59
-22.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1703.45, 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.