₹306.00
Below FV▲ +83.3% against the close used
Model range ₹126.93 – ₹522.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹126.93Fair value₹306.00Bull₹522.40
FairClose
52-week traded range
52W low ₹155.5052W high ₹305.55
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Ganesh Consumer Product L closed at ₹166.98, 45.4% below the consensus fair value of ₹306.00 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹176.51
+5.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹152.26
-8.8%
√(22.5 × EPS × BVPS)
EPS=10.49, BVPS=98.22 · outside Graham range (P/E 14.9, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹318.52
+90.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.1%, FD=7%
P/E Fair Value
₹522.40
+212.9%
EPS × 49.8x (sector P/E)
EPS=10.49, Sector P/E=49.8x
Peter Lynch (PEG)
₹126.93
-24.0%
EPS × Growth% (PEG = 1 is fair)
EPS=10.49, g=12.1%
EV/EBITDA
₹429.43
+157.2%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=1.1B
Dividend Discount (DDM)
₹269.61
+61.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.99, r=10%, g=8%
Book Value (P/B)
₹201.36
+20.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=98.22, ROE=14.2%, g=6%, r=10%
Reverse DCF
₹166.98
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 12.1%
Margin of Safety
₹219.32
+31.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=292.42, 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.