Foods & Inns Limited

FOODSIN NSE Fast Moving Consumer Goods Packaged Foods
₹55.23
-2.71%
Delayed · cached 15 min

Fair value analysis

FOODSIN
Foods & Inns Limited
Fast Moving Consumer GoodsPackaged Foods
₹56.77
Close used for this calculation
₹136.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability17/25
Returns14/25
Balance Sheet14/25
Efficiency15/25
Growth20/25
Good
Quality radar
60Prof.17/25Ret.14/25Eff.15/25B.Sht14/25Growth20/25

Consensus fair value

₹136.91
Below FV
▲ +141.2% against the close used
Model range ₹35.11 – ₹260.89
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₹35.11Fair value₹136.91Bull₹260.89
FairClose
52-week traded range
52W low ₹45.8352W high ₹93.26

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

Valuation summary

Trading below the consensus fair value

Foods & Inns Limited closed at ₹56.77, 58.5% below the consensus fair value of ₹136.91 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 16.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹260.89
+359.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹77.10
+35.8%
√(22.5 × EPS × BVPS)
EPS=3.77, BVPS=70.09
Graham Formula
₹169.78
+199.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹187.75
+230.7%
EPS × 49.8x (sector P/E)
EPS=3.77, Sector P/E=49.8x
Peter Lynch (PEG)
₹94.25
+66.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3.77, g=25%
EV/EBITDA
₹254.21
+347.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.25B
Book Value (P/B)
₹35.11
-38.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=70.09, ROE=5%, g=6%, r=10%
Reverse DCF
₹56.77
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 25%
Margin of Safety
₹130.41
+129.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=173.88, 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.