₹785.66
Below FV▲ +16.7% against the close used
Model range ₹240.79 – ₹1,075.61
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹240.79Fair value₹785.66Bull₹1,075.61
FairClose
52-week traded range
52W low ₹513.0052W high ₹740.60
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Godrej Agrovet Limited closed at ₹673.05, 14.3% below the consensus fair value of ₹785.66 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 27.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹1,075.61
+59.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹240.79
-64.2%
√(22.5 × EPS × BVPS)
EPS=24.58, BVPS=104.84 · outside Graham range (P/E 27.7, P/B 6.4) — asset-light, treat as a rough floor
P/E Fair Value
₹496.52
-26.2%
EPS × 20.2x (sector P/E)
EPS=24.58, Sector P/E=20.2x
Peter Lynch (PEG)
₹395.74
-41.2%
EPS × Growth% (PEG = 1 is fair)
EPS=24.58, g=16.1%
EV/EBITDA
₹936.80
+39.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.93B
Dividend Discount (DDM)
₹592.42
-12.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.97, r=10%, g=8%
Book Value (P/B)
₹390.52
-42.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=104.84, ROE=20.9%, g=6%, r=10%
Reverse DCF
₹673.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.4% | Historical: 16.1%
Margin of Safety
₹453.23
-32.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=604.31, 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.