Agi Greenpac Limited

AGI NSE Industrials Packaging
₹764.00
-1.81%
Delayed · cached 15 min

Fair value analysis

AGI
Agi Greenpac Limited
IndustrialsPackaging
₹778.05
Close used for this calculation
₹1,168.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability21/25
Returns19/25
Balance Sheet19/25
Efficiency17/25
Growth20/25
Strong
Quality radar
76Prof.21/25Ret.19/25Eff.17/25B.Sht19/25Growth20/25

Consensus fair value

₹1,168.15
Below FV
▲ +50.1% against the close used
Model range ₹569.66 – ₹2,447.69
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₹569.66Fair value₹1,168.15Bull₹2,447.69
FairClose
52-week traded range
52W low ₹468.5552W high ₹908.10

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

Valuation summary

Trading below the consensus fair value

Agi Greenpac Limited closed at ₹778.05, 33.4% below the consensus fair value of ₹1,168.15 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 13.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹569.66
-26.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹694.96
-10.7%
√(22.5 × EPS × BVPS)
EPS=54.35, BVPS=394.95 · outside Graham range (P/E 13.5, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹2,447.69
+214.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,016.35
+30.6%
EPS × 18.7x (sector P/E)
EPS=54.35, Sector P/E=18.7x
Peter Lynch (PEG)
₹1,358.75
+74.6%
EPS × Growth% (PEG = 1 is fair)
EPS=54.35, g=25%
EV/EBITDA
₹2,136.25
+174.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.66B
Book Value (P/B)
₹957.75
+23.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=394.95, ROE=15.7%, g=6%, r=10%
Reverse DCF
₹778.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 25%
Margin of Safety
₹886.62
+14.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1182.17, 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.