Bannari Amman Sugars Ltd

BANARISUG NSE Fast Moving Consumer Goods Sugar
₹3,478.40
-3.12%
Delayed · cached 15 min

Fair value analysis

BANARISUG
Bannari Amman Sugars Ltd
Fast Moving Consumer GoodsSugar
₹3,590.40
Close used for this calculation
₹2,419.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability11/25
Returns4/25
Balance Sheet11/25
Efficiency4/25
Growth1/25
Weak
Quality radar
30Prof.11/25Ret.4/25Eff.4/25B.Sht11/25Growth1/25

Consensus fair value

₹2,419.87
Above FV
▼ -32.6% against the close used
Model range ₹117.96 – ₹4,127.43
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₹117.96Fair value₹2,419.87Bull₹4,127.43
FairClose
52-week traded range
52W low ₹3,269.7052W high ₹4,240.70

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

Valuation summary

Trading above the consensus fair value

Bannari Amman Sugars Ltd closed at ₹3,590.40, 48.4% above the consensus fair value of ₹2,419.87 drawn from 9 valuation models.

Financial DNA score 30/100 — Weak. P/E of 36.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹4,127.43
+15.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹1,844.81
-48.6%
√(22.5 × EPS × BVPS)
EPS=117.96, BVPS=1282.29 · outside Graham range (P/E 36.2, P/B 2.8) — asset-light, treat as a rough floor
Graham Formula
₹1,150.11
-68.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹1,828.38
-49.1%
EPS × 15.5x (sector P/E)
EPS=117.96, Sector P/E=15.5x
Peter Lynch (PEG)
₹117.96
-96.7%
EPS × Growth% (PEG = 1 is fair)
EPS=117.96, g=1%
EV/EBITDA
₹2,206.25
-38.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=2.59B
Book Value (P/B)
₹780.36
-78.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1282.29, ROE=7.3%, g=3%, r=10%
Reverse DCF
₹3,590.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 1%
Margin of Safety
₹1,678.26
-53.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2237.68, 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.