Pasupati Acrylon Limited

PASUPTAC NSE Commodities Petrochemicals
₹67.08
-1.00%
Delayed · cached 15 min

Fair value analysis

PASUPTAC
Pasupati Acrylon Limited
CommoditiesPetrochemicals
₹67.76
Close used for this calculation
₹141.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability19/25
Returns21/25
Balance Sheet19/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
81Prof.19/25Ret.21/25Eff.22/25B.Sht19/25Growth20/25

Consensus fair value

₹141.72
Below FV
▲ +109.1% against the close used
Model range ₹89.96 – ₹353.08
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₹89.96Fair value₹141.72Bull₹353.08
FairClose
52-week traded range
52W low ₹40.8952W high ₹74.34

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Pasupati Acrylon Limited closed at ₹67.76, 52.2% below the consensus fair value of ₹141.72 drawn from 9 valuation models.

Financial DNA score 81/100 — Exceptional. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹89.96
+32.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹109.33
+61.3%
√(22.5 × EPS × BVPS)
EPS=7.84, BVPS=67.76
Graham Formula
₹353.08
+421.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹114.86
+69.5%
EPS × 14.65x (sector P/E)
EPS=7.84, Sector P/E=14.65x
Peter Lynch (PEG)
₹194.43
+186.9%
EPS × Growth% (PEG = 1 is fair)
EPS=7.84, g=24.8%
EV/EBITDA
₹238.75
+252.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.23B
Book Value (P/B)
₹196.50
+190.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=67.76, ROE=17.6%, g=6%, r=10%
Reverse DCF
₹67.76
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 24.8%
Margin of Safety
₹125.11
+84.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=166.81, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.