₹143.18
Above FV▼ -51.1% against the close used
Model range ₹17.02 – ₹241.06
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹17.02Fair value₹143.18Bull₹241.06
FairClose
52-week traded range
52W low ₹148.0852W high ₹320.10
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Aym Syntex Limited closed at ₹293.10, 104.7% above the consensus fair value of ₹143.18 drawn from 7 valuation models.
Financial DNA score 24/100 — Weak. P/E of 88.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹96.20
-67.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹86.38
-70.5%
√(22.5 × EPS × BVPS)
EPS=1.12, BVPS=296.06 · outside Graham range (P/E 88.2, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
₹17.02
-94.2%
EPS × 15.2x (sector P/E)
EPS=1.12, Sector P/E=15.2x
EV/EBITDA
₹241.06
-17.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.55B
Book Value (P/B)
₹33.16
-88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=296.06, ROE=1.1%, g=3%, r=10%
Reverse DCF
₹293.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 43.2% | Historical: 0%
Margin of Safety
₹49.90
-83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=66.53, 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.