Shree Ajit Pulp & Paper L

SAPPL NSE Commodities Paper & Paper Products
₹290.80
+1.66%
Delayed · cached 15 min

Fair value analysis

SAPPL
Shree Ajit Pulp & Paper L
CommoditiesPaper & Paper Products
₹286.05
Close used for this calculation
₹638.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability13/25
Returns18/25
Balance Sheet14/25
Efficiency18/25
Growth14/25
Good
Quality radar
63Prof.13/25Ret.18/25Eff.18/25B.Sht14/25Growth14/25

Consensus fair value

₹638.76
Below FV
▲ +123.3% against the close used
Model range ₹445.90 – ₹1,807.31
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₹445.90Fair value₹638.76Bull₹1,807.31
FairClose
52-week traded range
52W low ₹276.3552W high ₹292.10

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

Valuation summary

Trading below the consensus fair value

Shree Ajit Pulp & Paper L closed at ₹286.05, 55.2% below the consensus fair value of ₹638.76 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. 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
₹1,271.48
+344.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹569.65
+99.1%
√(22.5 × EPS × BVPS)
EPS=33.78, BVPS=426.94
Graham Formula
₹1,094.71
+282.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.2%, FD=7%
P/E Fair Value
₹594.53
+107.8%
EPS × 17.6x (sector P/E)
EPS=33.78, Sector P/E=17.6x
Peter Lynch (PEG)
₹445.90
+55.9%
EPS × Growth% (PEG = 1 is fair)
EPS=33.78, g=13.2%
EV/EBITDA
₹1,807.31
+531.8%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=1.14B
Book Value (P/B)
₹576.37
+101.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=426.94, ROE=11.4%, g=6%, r=10%
Reverse DCF
₹286.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 13.2%
Margin of Safety
₹661.94
+131.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=882.59, 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.