₹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.
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.
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.
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.