Godavari Biorefineries L
₹233.65
-0.92%
Delayed · cached 15 min
Fair value analysis
GODAVARIB
Godavari Biorefineries L
₹235.82
Close used for this calculation
₹192.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₹192.90
Above FV▼ -18.2% against the close used
Model range ₹22.17 – ₹252.19
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₹22.17Fair value₹192.90Bull₹252.19
FairClose
52-week traded range
52W low ₹232.2552W high ₹334.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Godavari Biorefineries L closed at ₹235.82, 22.2% above the consensus fair value of ₹192.90 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 41.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹22.17
-90.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹142.62
-39.5%
√(22.5 × EPS × BVPS)
EPS=0.69, BVPS=1310.11
P/E Fair Value
₹28.43
-87.9%
EPS × 41.2x (sector P/E)
EPS=0.69, Sector P/E=41.2x
EV/EBITDA
₹252.19
+6.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.81B
Book Value (P/B)
₹239.56
+1.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1310.11, ROE=4.3%, g=3%, r=10%
Reverse DCF
₹235.82
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 47.3% | Historical: 0%
Margin of Safety
₹48.31
-79.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64.41, 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.