Andhra Sugars Ltd

ANDHRSUGAR NSE Commodities Commodity Chemicals
₹96.38
-0.12%
Delayed · cached 15 min

Fair value analysis

ANDHRSUGAR
Andhra Sugars Ltd
CommoditiesCommodity Chemicals
₹96.50
Close used for this calculation
₹198.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability4/25
Returns15/25
Balance Sheet11/25
Efficiency21/25
Growth11/25
Good
Quality radar
51Prof.4/25Ret.15/25Eff.21/25B.Sht11/25Growth11/25

Consensus fair value

₹198.29
Below FV
▲ +105.5% against the close used
Model range ₹12.80 – ₹312.98
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₹12.80Fair value₹198.29Bull₹312.98
FairClose
52-week traded range
52W low ₹67.0552W high ₹103.95

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

Valuation summary

Trading below the consensus fair value

Andhra Sugars Ltd closed at ₹96.50, 51.3% below the consensus fair value of ₹198.29 drawn from 8 valuation models.

Financial DNA score 51/100 — Good. P/E of 11.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹312.98
+224.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹155.69
+61.3%
√(22.5 × EPS × BVPS)
EPS=6.14, BVPS=175.45
P/E Fair Value
₹118.50
+22.8%
EPS × 19.3x (sector P/E)
EPS=6.14, Sector P/E=19.3x
EV/EBITDA
₹211.99
+119.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.87B
Dividend Discount (DDM)
₹12.80
-86.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=2%
Book Value (P/B)
₹78.70
-18.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=175.45, ROE=6.1%, g=3%, r=10%
Reverse DCF
₹96.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.9% | Historical: 0%
Margin of Safety
₹146.79
+52.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=195.72, 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.