₹283.57
Below FV▲ +52.7% against the close used
Model range ₹106.44 – ₹475.79
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹106.44Fair value₹283.57Bull₹475.79
FairClose
52-week traded range
52W low ₹172.3052W high ₹277.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Awl Agri Business Limited closed at ₹185.70, 34.5% below the consensus fair value of ₹283.57 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 20.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹475.79
+156.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹128.01
-31.1%
√(22.5 × EPS × BVPS)
EPS=8.04, BVPS=90.59 · outside Graham range (P/E 20.5, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹362.09
+95.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹142.31
-23.4%
EPS × 17.7x (sector P/E)
EPS=8.04, Sector P/E=17.7x
Peter Lynch (PEG)
₹172.86
-6.9%
EPS × Growth% (PEG = 1 is fair)
EPS=8.04, g=21.5%
EV/EBITDA
₹350.06
+88.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=25.8B
Book Value (P/B)
₹106.44
-42.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.59, ROE=10.7%, g=6%, r=10%
Reverse DCF
₹185.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.1% | Historical: 21.5%
Margin of Safety
₹207.79
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=277.05, 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.