₹396.40
Above FV▼ -16.0% against the close used
Model range ₹288.18 – ₹468.36
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹288.18Fair value₹396.40Bull₹468.36
FairClose
52-week traded range
52W low ₹337.9052W high ₹643.15
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Gsp Crop Science Limited closed at ₹471.75, 19.0% above the consensus fair value of ₹396.40 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 21.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹394.53
-16.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹289.82
-38.6%
√(22.5 × EPS × BVPS)
EPS=21.05, BVPS=177.35 · outside Graham range (P/E 21, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
₹468.36
-0.7%
EPS × 22.25x (sector P/E)
EPS=21.05, Sector P/E=22.25x
EV/EBITDA
₹406.32
-13.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.15B
Book Value (P/B)
₹342.03
-27.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=177.35, ROE=16.5%, g=3%, r=10%
Reverse DCF
₹471.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 0%
Margin of Safety
₹288.18
-38.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=384.24, 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.