Dabur India Ltd

DABUR NSE Fast Moving Consumer Goods Personal Care
Nifty 200 Nifty 500 Midcap 50 Midcap 100 Midcap 150 LargeMid 250 F&O
₹376.00
-0.12%
Delayed · cached 15 min

Fair value analysis

DABUR
Dabur India Ltd
Fast Moving Consumer Goods›Personal Care
₹376.45
Close used for this calculation
₹214.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability13/25
Returns10/25
Balance Sheet19/25
Efficiency9/25
Growth4/25
Good
Quality radar
51Prof.13/25Ret.10/25Eff.9/25B.Sht19/25Growth4/25

Consensus fair value

₹214.57
Above FV
▼ -43.0% against the close used
Model range ₹37.38 – ₹380.21
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₹37.38Fair value₹214.57Bull₹380.21
FairClose
52-week traded range
52W low ₹371.5552W high ₹547.50

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

Valuation summary

Trading above the consensus fair value

Dabur India Ltd closed at ₹376.45, 75.4% above the consensus fair value of ₹214.57 drawn from 10 valuation models.

Financial DNA score 51/100 — Good. P/E of 33.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹177.97
-52.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
₹127.44
-66.1%
√(22.5 × EPS × BVPS)
EPS=10.68, BVPS=67.59 · outside Graham range (P/E 33.6, P/B 5.6) — asset-light, treat as a rough floor
Graham Formula
₹153.72
-59.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.5%, FD=7%
P/E Fair Value
₹380.21
+1.0%
EPS × 35.6x (sector P/E)
EPS=10.68, Sector P/E=35.6x
Peter Lynch (PEG)
₹37.38
-90.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.68, g=3.5%
EV/EBITDA
₹186.31
-50.5%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=29.19B
Dividend Discount (DDM)
₹131.27
-65.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.24, r=10%, g=3.5%
Book Value (P/B)
₹140.37
-62.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=67.59, ROE=17%, g=3.5%, r=10%
Reverse DCF
₹376.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 3.5%
Margin of Safety
₹157.38
-58.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=209.83, 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.