₹71.05
Above FV▼ -21.6% against the close used
Model range ₹31.95 – ₹92.96
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹31.95Fair value₹71.05Bull₹92.96
FairClose
52-week traded range
52W low ₹54.2452W high ₹92.42
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Avt Natural Products Ltd closed at ₹90.60, 27.5% above the consensus fair value of ₹71.05 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 16.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹77.58
-14.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.5%, r=10%, tg=3%, n=10yr
Graham Number
₹67.61
-25.4%
√(22.5 × EPS × BVPS)
EPS=4.26, BVPS=47.68 · outside Graham range (P/E 16.4, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹92.96
+2.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=7.5%, FD=7%
P/E Fair Value
₹63.47
-29.9%
EPS × 14.9x (sector P/E)
EPS=4.26, Sector P/E=14.9x
Peter Lynch (PEG)
₹31.95
-64.7%
EPS × Growth% (PEG = 1 is fair)
EPS=4.26, g=7.5%
EV/EBITDA
₹84.12
-7.2%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=1.01B
Book Value (P/B)
₹73.91
-18.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.68, ROE=12.2%, g=6%, r=10%
Reverse DCF
₹90.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: 7.5%
Margin of Safety
₹56.55
-37.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.41, 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.