Pritika Auto Indus Ltd

PRITIKAUTO NSE Consumer Discretionary Auto Components & Equipments
₹14.99
+0.67%
Delayed · cached 15 min

Fair value analysis

PRITIKAUTO
Pritika Auto Indus Ltd
Consumer DiscretionaryAuto Components & Equipments
₹14.89
Close used for this calculation
₹22.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability13/25
Returns15/25
Balance Sheet14/25
Efficiency18/25
Growth14/25
Good
Quality radar
60Prof.13/25Ret.15/25Eff.18/25B.Sht14/25Growth14/25

Consensus fair value

₹22.28
Below FV
▲ +49.6% against the close used
Model range ₹5.96 – ₹80.69
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₹5.96Fair value₹22.28Bull₹80.69
FairClose
52-week traded range
52W low ₹10.5452W high ₹19.99

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

Valuation summary

Trading below the consensus fair value

Pritika Auto Indus Ltd closed at ₹14.89, 33.2% below the consensus fair value of ₹22.28 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹5.96
-60.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹21.08
+41.6%
√(22.5 × EPS × BVPS)
EPS=1.26, BVPS=15.67
Graham Formula
₹42.24
+183.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.8%, FD=7%
P/E Fair Value
₹40.89
+174.6%
EPS × 32.45x (sector P/E)
EPS=1.26, Sector P/E=32.45x
Peter Lynch (PEG)
₹17.39
+16.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1.26, g=13.8%
EV/EBITDA
₹80.69
+441.9%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=910M
Book Value (P/B)
₹10.23
-31.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.67, ROE=8.6%, g=6%, r=10%
Reverse DCF
₹14.89
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0% | Historical: 13.8%
Margin of Safety
₹20.66
+38.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27.54, 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.