Hatsun Agro Product Ltd.

HATSUN NSE Fast Moving Consumer Goods Dairy Products
₹1,224.40
+2.50%
Delayed · cached 15 min

Fair value analysis

HATSUN
Hatsun Agro Product Ltd.
Fast Moving Consumer Goods›Dairy Products
₹1,194.50
Close used for this calculation
₹513.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability9/25
Returns9/25
Balance Sheet11/25
Efficiency2/25
Growth1/25
Weak
Quality radar
31Prof.9/25Ret.9/25Eff.2/25B.Sht11/25Growth1/25

Consensus fair value

₹513.61
Above FV
▼ -57.0% against the close used
Model range ₹53.84 – ₹699.50
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₹53.84Fair value₹513.61Bull₹699.50
FairClose
52-week traded range
52W low ₹862.4052W high ₹1,199.10

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hatsun Agro Product Ltd. closed at ₹1,194.50, 132.6% above the consensus fair value of ₹513.61 drawn from 9 valuation models.

Financial DNA score 31/100 — Weak. P/E of 78.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹534.08
-55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.3%, r=10%, tg=3%, n=10yr
Graham Number
₹167.87
-85.9%
√(22.5 × EPS × BVPS)
EPS=12.52, BVPS=100.04 · outside Graham range (P/E 78.3, P/B 11.9) — asset-light, treat as a rough floor
Graham Formula
₹198.80
-83.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.3%, FD=7%
P/E Fair Value
₹357.45
-70.1%
EPS × 28.55x (sector P/E)
EPS=12.52, Sector P/E=28.55x
Peter Lynch (PEG)
₹53.84
-95.5%
EPS × Growth% (PEG = 1 is fair)
EPS=12.52, g=4.3%
EV/EBITDA
₹699.50
-41.4%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=14.8B
Book Value (P/B)
₹217.63
-81.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=100.04, ROE=16.7%, g=4.3%, r=10%
Reverse DCF
₹1,194.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.5% | Historical: 4.3%
Margin of Safety
₹235.91
-80.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=314.55, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.