₹873.75
Near FV▲ +7.2% against the close used
Model range ₹467.71 – ₹2,003.19
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹467.71Fair value₹873.75Bull₹2,003.19
FairClose
52-week traded range
52W low ₹633.5552W high ₹1,503.40
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Avanti Feeds Limited closed at ₹815.30, 6.7% below the consensus fair value of ₹873.75 drawn from 10 valuation models.
Financial DNA score 57/100 — Good. P/E of 20.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹635.06
-22.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹467.71
-42.6%
√(22.5 × EPS × BVPS)
EPS=44.48, BVPS=218.58 · outside Graham range (P/E 20.2, P/B 3.7) — asset-light, treat as a rough floor
Graham Formula
₹2,003.19
+145.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹898.50
+10.2%
EPS × 20.2x (sector P/E)
EPS=44.48, Sector P/E=20.2x
Peter Lynch (PEG)
₹1,112.00
+36.4%
EPS × Growth% (PEG = 1 is fair)
EPS=44.48, g=25%
EV/EBITDA
₹1,095.53
+34.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.13B
Dividend Discount (DDM)
₹550.33
-32.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.19, r=10%, g=8%
Book Value (P/B)
₹672.13
-17.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=218.58, ROE=18.3%, g=6%, r=10%
Reverse DCF
₹815.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 25%
Margin of Safety
₹750.84
-7.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1001.12, 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.