₹535.16
Above FV▼ -32.6% against the close used
Model range ₹131.68 – ₹764.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹131.68Fair value₹535.16Bull₹764.55
FairClose
52-week traded range
52W low ₹311.2552W high ₹855.30
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Avadh Sug & Energy Ltd closed at ₹794.45, 48.5% above the consensus fair value of ₹535.16 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 22.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹541.10
-31.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹661.37
-16.8%
√(22.5 × EPS × BVPS)
EPS=28.63, BVPS=679.02 · outside Graham range (P/E 22.9, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
₹443.77
-44.1%
EPS × 15.5x (sector P/E)
EPS=28.63, Sector P/E=15.5x
EV/EBITDA
₹764.55
-3.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.89B
Dividend Discount (DDM)
₹131.68
-83.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.33, r=10%, g=2%
Book Value (P/B)
₹255.12
-67.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=679.02, ROE=5.6%, g=3%, r=10%
Reverse DCF
₹794.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: 0%
Margin of Safety
₹411.56
-48.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=548.75, 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.