₹211.62
Below FV▲ +151.2% against the close used
Model range ₹36.39 – ₹381.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹36.39Fair value₹211.62Bull₹381.90
FairClose
52-week traded range
52W low ₹49.0452W high ₹103.44
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Autoline Industries Ltd closed at ₹84.25, 60.2% below the consensus fair value of ₹211.62 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 15.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹168.32
+99.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹73.08
-13.3%
√(22.5 × EPS × BVPS)
EPS=8.48, BVPS=27.99 · outside Graham range (P/E 15.4, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹381.90
+353.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹275.18
+226.6%
EPS × 32.45x (sector P/E)
EPS=8.48, Sector P/E=32.45x
Peter Lynch (PEG)
₹212.00
+151.6%
EPS × Growth% (PEG = 1 is fair)
EPS=8.48, g=25%
EV/EBITDA
₹334.54
+297.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.01B
Book Value (P/B)
₹36.39
-56.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.99, ROE=11.2%, g=6%, r=10%
Reverse DCF
₹84.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 25%
Margin of Safety
₹168.47
+100.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=224.62, 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.