Godfrey Phillips India Lt
Nifty 200
Nifty 500
Midcap 100
Midcap 150
LargeMid 250
F&O
₹1,927.00
-2.28%
Delayed · cached 15 min
Fair value analysis
GODFRYPHLP
Godfrey Phillips India Lt
₹1,972.00
Close used for this calculation
₹1,968.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
₹1,968.98
Near FV▼ -0.2% against the close used
Model range ₹279.98 – ₹4,406.29
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₹279.98Fair value₹1,968.98Bull₹4,406.29
FairClose
52-week traded range
52W low ₹1,844.0052W high ₹3,644.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Godfrey Phillips India Lt closed at ₹1,972.00, 0.2% above the consensus fair value of ₹1,968.98 drawn from 10 valuation models.
Financial DNA score 68/100 — Strong. P/E of 22.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹279.98
-85.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹895.79
-54.6%
√(22.5 × EPS × BVPS)
EPS=97.84, BVPS=364.51 · outside Graham range (P/E 22, P/B 5.4) — asset-light, treat as a rough floor
Graham Formula
₹4,406.29
+123.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,489.12
-24.5%
EPS × 15.22x (sector P/E)
EPS=97.84, Sector P/E=15.22x
Peter Lynch (PEG)
₹2,446.00
+24.0%
EPS × Growth% (PEG = 1 is fair)
EPS=97.84, g=25%
EV/EBITDA
₹1,999.29
+1.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=17.06B
Dividend Discount (DDM)
₹2,758.04
+39.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.07, r=10%, g=8%
Book Value (P/B)
₹1,585.62
-19.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=364.51, ROE=23.4%, g=6%, r=10%
Reverse DCF
₹1,972.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: 25%
Margin of Safety
₹1,325.85
-32.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1767.79, 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.