Dhanuka Agritech Ltd

DHANUKA NSE Commodities Pesticides & Agrochemicals
₹980.00
+0.03%
Delayed · cached 15 min

Fair value analysis

DHANUKA
Dhanuka Agritech Ltd
CommoditiesPesticides & Agrochemicals
₹979.70
Close used for this calculation
₹1,116.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability17/25
Returns19/25
Balance Sheet21/25
Efficiency13/25
Growth11/25
Strong
Quality radar
70Prof.17/25Ret.19/25Eff.13/25B.Sht21/25Growth11/25

Consensus fair value

₹1,116.46
Near FV
▲ +14.0% against the close used
Model range ₹329.37 – ₹2,196.16
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₹329.37Fair value₹1,116.46Bull₹2,196.16
FairClose
52-week traded range
52W low ₹898.4052W high ₹1,579.10

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

Valuation summary

Trading below the consensus fair value

Dhanuka Agritech Ltd closed at ₹979.70, 12.2% below the consensus fair value of ₹1,116.46 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 15.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹329.37
-66.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹675.77
-31.0%
√(22.5 × EPS × BVPS)
EPS=65.88, BVPS=308.08 · outside Graham range (P/E 15, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹2,196.16
+124.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.7%, FD=7%
P/E Fair Value
₹1,465.83
+49.6%
EPS × 22.25x (sector P/E)
EPS=65.88, Sector P/E=22.25x
Peter Lynch (PEG)
₹902.56
-7.9%
EPS × Growth% (PEG = 1 is fair)
EPS=65.88, g=13.7%
EV/EBITDA
₹1,766.82
+80.3%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=4.72B
Book Value (P/B)
₹1,232.33
+25.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=308.08, ROE=22%, g=6%, r=10%
Reverse DCF
₹979.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 13.7%
Margin of Safety
₹875.09
-10.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1166.78, 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.