₹852.92
Near FV▼ -7.4% against the close used
Model range ₹311.26 – ₹2,189.37
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹311.26Fair value₹852.92Bull₹2,189.37
FairClose
52-week traded range
52W low ₹870.5552W high ₹1,401.80
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Uti Asset Mngmt Co Ltd closed at ₹921.45, 8.0% above the consensus fair value of ₹852.92 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹572.29
-37.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹575.22
-37.6%
√(22.5 × EPS × BVPS)
EPS=31.44, BVPS=467.74 · outside Graham range (P/E 21.9, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹826.20
-10.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.9%, FD=7%
P/E Fair Value
₹1,100.40
+19.4%
EPS × 35x (sector P/E)
EPS=31.44, Sector P/E=35x
Peter Lynch (PEG)
₹311.26
-66.2%
EPS × Growth% (PEG = 1 is fair)
EPS=31.44, g=9.9%
EV/EBITDA
₹1,009.97
+9.6%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=8.67B
Dividend Discount (DDM)
₹2,189.37
+137.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.54, r=10%, g=8%
Book Value (P/B)
₹502.82
-45.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=467.74, ROE=10.3%, g=6%, r=10%
Reverse DCF
₹921.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: 9.9%
Margin of Safety
₹576.40
-37.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=768.53, 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.