₹49.64
Below FV▲ +98.6% against the close used
Model range ₹1.72 – ₹101.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹1.72Fair value₹49.64Bull₹101.52
FairClose
52-week traded range
52W low ₹17.2752W high ₹31.25
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Bannari Am Spin Mill Ltd. closed at ₹25.00, 49.6% below the consensus fair value of ₹49.64 drawn from 10 valuation models.
Financial DNA score 53/100 — Good. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹87.39
+249.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹63.49
+154.0%
√(22.5 × EPS × BVPS)
EPS=1.72, BVPS=104.17
Graham Formula
₹16.77
-32.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹26.14
+4.6%
EPS × 15.2x (sector P/E)
EPS=1.72, Sector P/E=15.2x
Peter Lynch (PEG)
₹1.72
-93.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1.72, g=1%
EV/EBITDA
₹101.52
+306.1%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.14B
Dividend Discount (DDM)
₹3.25
-87.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.26, r=10%, g=2%
Book Value (P/B)
₹13.23
-47.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=104.17, ROE=1.3%, g=3%, r=10%
Reverse DCF
₹25.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 1%
Margin of Safety
₹36.34
+45.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=48.45, 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.