₹573.58
Below FV▲ +53.7% against the close used
Model range ₹90.37 – ₹1,061.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹90.37Fair value₹573.58Bull₹1,061.11
FairClose
52-week traded range
52W low ₹365.7552W high ₹604.55
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Antony Waste Hdg Cell Ltd closed at ₹373.15, 34.9% below the consensus fair value of ₹573.58 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹428.29
+14.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.4%, r=10%, tg=3%, n=10yr
Graham Number
₹350.17
-6.2%
√(22.5 × EPS × BVPS)
EPS=26.58, BVPS=205.03 · outside Graham range (P/E 17.8, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹377.63
+1.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.4%, FD=7%
P/E Fair Value
₹805.37
+115.8%
EPS × 30.3x (sector P/E)
EPS=26.58, Sector P/E=30.3x
Peter Lynch (PEG)
₹90.37
-75.8%
EPS × Growth% (PEG = 1 is fair)
EPS=26.58, g=3.4%
EV/EBITDA
₹1,061.11
+184.4%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=2.92B
Book Value (P/B)
₹232.99
-37.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=205.03, ROE=10.9%, g=3.4%, r=10%
Reverse DCF
₹373.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 3.4%
Margin of Safety
₹367.77
-1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=490.37, 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.