₹79.94
Above FV▼ -33.6% against the close used
Model range ₹19.49 – ₹131.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹19.49Fair value₹79.94Bull₹131.55
FairClose
52-week traded range
52W low ₹69.4452W high ₹135.61
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Dhampur Bio Organics Ltd closed at ₹120.38, 50.6% above the consensus fair value of ₹79.94 drawn from 8 valuation models.
Financial DNA score 30/100 — Weak. P/E of 30.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹71.03
-41.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹116.99
-2.8%
√(22.5 × EPS × BVPS)
EPS=3.79, BVPS=160.51 · outside Graham range (P/E 30.8, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
₹58.75
-51.2%
EPS × 15.5x (sector P/E)
EPS=3.79, Sector P/E=15.5x
EV/EBITDA
₹131.55
+9.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.92B
Dividend Discount (DDM)
₹19.49
-83.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.53, r=10%, g=2%
Book Value (P/B)
₹41.89
-65.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=160.51, ROE=2.6%, g=3%, r=10%
Reverse DCF
₹120.38
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.4% | Historical: 0%
Margin of Safety
₹61.69
-48.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=82.26, 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.