₹73.03
Near FV▼ -12.0% against the close used
Model range ₹17.42 – ₹131.37
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹17.42Fair value₹73.03Bull₹131.37
FairClose
52-week traded range
52W low ₹41.0052W high ₹91.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Crop Life Science Limited closed at ₹83.00, 13.7% above the consensus fair value of ₹73.03 drawn from 9 valuation models.
Financial DNA score 33/100 — Weak. P/E of 21.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹59.30
-28.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.5%, r=10%, tg=3%, n=10yr
Graham Number
₹65.01
-21.7%
√(22.5 × EPS × BVPS)
EPS=3.87, BVPS=48.54 · outside Graham range (P/E 21.7, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹62.89
-24.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.5%, FD=7%
P/E Fair Value
₹86.11
+3.7%
EPS × 22.25x (sector P/E)
EPS=3.87, Sector P/E=22.25x
Peter Lynch (PEG)
₹17.42
-79.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.87, g=4.5%
EV/EBITDA
₹131.37
+58.3%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹31.86
-61.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48.54, ROE=8.1%, g=4.5%, r=10%
Reverse DCF
₹83.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 4.5%
Margin of Safety
₹51.25
-38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=68.33, 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.