₹45.49
Above FV▼ -48.8% against the close used
Model range ₹27.74 – ₹55.86
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹27.74Fair value₹45.49Bull₹55.86
FairClose
52-week traded range
52W low ₹60.7052W high ₹136.87
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Bombay Super Hybrid Seeds closed at ₹88.84, 95.3% above the consensus fair value of ₹45.49 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 32.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹50.42
-43.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹27.74
-68.8%
√(22.5 × EPS × BVPS)
EPS=2.54, BVPS=13.46 · outside Graham range (P/E 32.5, P/B 6.6) — asset-light, treat as a rough floor
P/E Fair Value
₹37.85
-57.4%
EPS × 14.9x (sector P/E)
EPS=2.54, Sector P/E=14.9x
Peter Lynch (PEG)
₹42.42
-52.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.54, g=16.7%
EV/EBITDA
₹54.91
-38.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=380M
Book Value (P/B)
₹55.86
-37.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.46, ROE=22.6%, g=6%, r=10%
Reverse DCF
₹88.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 16.7%
Margin of Safety
₹29.00
-67.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38.67, 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.