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.