Aion-Tech Solutions Ltd
₹45.00
-3.23%
Delayed · cached 15 min
Fair value analysis
GOLDTECH
Aion-Tech Solutions Ltd
₹46.50
Close used for this calculation
₹50.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₹50.84
Near FV▲ +9.3% against the close used
Model range ₹30.37 – ₹84.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹30.37Fair value₹50.84Bull₹84.29
FairClose
52-week traded range
52W low ₹30.9452W high ₹67.94
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Aion-Tech Solutions Ltd closed at ₹46.50, 8.5% below the consensus fair value of ₹50.84 drawn from 8 valuation models.
Financial DNA score 36/100 — Average.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹30.37
-34.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹45.01
-3.2%
√(22.5 × EPS × BVPS)
EPS=1.53, BVPS=58.86
Graham Formula
₹68.90
+48.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹54.32
+16.8%
EPS × 35.5x (sector P/E)
EPS=1.53, Sector P/E=35.5x
Peter Lynch (PEG)
₹38.25
-17.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.53, g=25%
EV/EBITDA
₹84.29
+81.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=290M
Reverse DCF
₹46.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 25%
Margin of Safety
₹37.24
-19.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49.65, 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.