₹54.54
Above FV▼ -74.3% against the close used
Model range ₹17.58 – ₹65.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹17.58Fair value₹54.54Bull₹65.47
FairClose
52-week traded range
52W low ₹212.0052W high ₹239.95
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Bn Agrochem Ltd. closed at ₹212.00, 288.7% above the consensus fair value of ₹54.54 drawn from 7 valuation models.
Financial DNA score 27/100 — Weak. P/E of 117.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹47.59
-77.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹44.11
-79.2%
√(22.5 × EPS × BVPS)
EPS=3.52, BVPS=24.57 · outside Graham range (P/E 117, P/B 8.6) — asset-light, treat as a rough floor
P/E Fair Value
₹65.47
-69.1%
EPS × 18.6x (sector P/E)
EPS=3.52, Sector P/E=18.6x
EV/EBITDA
₹18.94
-91.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹17.58
-91.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.57, ROE=8%, g=3%, r=10%
Reverse DCF
₹212.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.1% | Historical: 0%
Margin of Safety
₹39.29
-81.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=52.39, 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.