Golden Tobacco Limited
₹25.49
+4.04%
Delayed · cached 15 min
Fair value analysis
GOLDENTOBC
Golden Tobacco Limited
₹24.50
Close used for this calculation
₹72.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
₹72.14
Below FV▲ +194.4% against the close used
Model range ₹58.80 – ₹103.92
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₹58.80Fair value₹72.14Bull₹103.92
FairClose
52-week traded range
52W low ₹21.4152W high ₹36.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Golden Tobacco Limited closed at ₹24.50, 66.0% below the consensus fair value of ₹72.14 drawn from 5 valuation models.
Financial DNA score 51/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹81.16
+231.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹103.92
+324.2%
EPS × 24x (sector P/E)
EPS=4.33, Sector P/E=24x
EV/EBITDA
₹58.80
+140.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=110M
Reverse DCF
₹24.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₹69.41
+183.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=92.54, 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.