₹37.14
Near FV▼ -4.9% against the close used
Model range ₹21.31 – ₹60.93
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹21.31Fair value₹37.14Bull₹60.93
FairClose
52-week traded range
52W low ₹27.0552W high ₹43.45
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Dollex Agrotech Limited closed at ₹39.05, 5.1% above the consensus fair value of ₹37.14 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹41.88
+7.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹37.62
-3.7%
√(22.5 × EPS × BVPS)
EPS=2.11, BVPS=29.81 · outside Graham range (P/E 19.3, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₹60.93
+56.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.3%, FD=7%
P/E Fair Value
₹32.71
-16.2%
EPS × 15.5x (sector P/E)
EPS=2.11, Sector P/E=15.5x
Peter Lynch (PEG)
₹23.84
-38.9%
EPS × Growth% (PEG = 1 is fair)
EPS=2.11, g=11.3%
EV/EBITDA
₹39.56
+1.3%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=200M
Book Value (P/B)
₹21.31
-45.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29.81, ROE=8.9%, g=6%, r=10%
Reverse DCF
₹39.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 11.3%
Margin of Safety
₹32.46
-16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.29, 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.