₹353.17
Below FV▲ +30.8% against the close used
Model range ₹5.89 – ₹517.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹5.89Fair value₹353.17Bull₹517.30
FairClose
52-week traded range
52W low ₹215.8052W high ₹345.85
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Dharmaj Crop Guard Ltd closed at ₹270.00, 23.5% below the consensus fair value of ₹353.17 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹5.89
-97.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹231.06
-14.4%
√(22.5 × EPS × BVPS)
EPS=16.17, BVPS=146.74 · outside Graham range (P/E 15.1, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹457.96
+69.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11%, FD=7%
P/E Fair Value
₹359.78
+33.3%
EPS × 22.25x (sector P/E)
EPS=16.17, Sector P/E=22.25x
Peter Lynch (PEG)
₹177.87
-34.1%
EPS × Growth% (PEG = 1 is fair)
EPS=16.17, g=11%
EV/EBITDA
₹517.30
+91.6%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=1.21B
Book Value (P/B)
₹267.80
-0.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=146.74, ROE=13.3%, g=6%, r=10%
Reverse DCF
₹270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 11%
Margin of Safety
₹197.75
-26.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=263.67, 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.