₹241.08
Near FV▼ -12.0% against the close used
Model range ₹102.51 – ₹407.36
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹102.51Fair value₹241.08Bull₹407.36
FairClose
52-week traded range
52W low ₹157.8952W high ₹320.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Adf Foods Limited closed at ₹274.05, 13.7% above the consensus fair value of ₹241.08 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 30.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹162.36
-40.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹102.51
-62.6%
√(22.5 × EPS × BVPS)
EPS=8.18, BVPS=57.09 · outside Graham range (P/E 30.6, P/B 4.8) — asset-light, treat as a rough floor
Graham Formula
₹324.34
+18.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.1%, FD=7%
P/E Fair Value
₹407.36
+48.6%
EPS × 49.8x (sector P/E)
EPS=8.18, Sector P/E=49.8x
Peter Lynch (PEG)
₹139.88
-49.0%
EPS × Growth% (PEG = 1 is fair)
EPS=8.18, g=17.1%
EV/EBITDA
₹248.14
-9.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.52B
Book Value (P/B)
₹167.00
-39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=57.09, ROE=17.7%, g=6%, r=10%
Reverse DCF
₹274.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.1% | Historical: 17.1%
Margin of Safety
₹186.86
-31.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=249.14, 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.