Dollex Agrotech Limited

DOLLEX NSE Fast Moving Consumer Goods Sugar
₹38.45
-1.54%
Delayed · cached 15 min

Fair value analysis

DOLLEX
Dollex Agrotech Limited
Fast Moving Consumer GoodsSugar
₹39.05
Close used for this calculation
₹37.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability13/25
Returns10/25
Balance Sheet3/25
Efficiency13/25
Growth6/25
Average
Quality radar
39Prof.13/25Ret.10/25Eff.13/25B.Sht3/25Growth6/25

Consensus fair value

₹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.

Price target range & 52-week position

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.

Valuation summary

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.

All valuation models

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.

Educational data only. Not a recommendation to buy, sell or hold any security.