₹46.63
Below FV▲ +133.4% against the close used
Model range ₹16.08 – ₹82.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹16.08Fair value₹46.63Bull₹82.18
FairClose
52-week traded range
52W low ₹19.9852W high ₹33.03
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Hma Agro Industries Ltd closed at ₹19.98, 57.2% below the consensus fair value of ₹46.63 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 4.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹65.30
+226.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹42.47
+112.6%
√(22.5 × EPS × BVPS)
EPS=3.29, BVPS=24.37
Graham Formula
₹82.18
+311.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.2%, FD=7%
P/E Fair Value
₹37.51
+87.7%
EPS × 11.4x (sector P/E)
EPS=3.29, Sector P/E=11.4x
Peter Lynch (PEG)
₹30.27
+51.5%
EPS × Growth% (PEG = 1 is fair)
EPS=3.29, g=9.2%
EV/EBITDA
₹38.54
+92.9%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=1.91B
Dividend Discount (DDM)
₹16.08
-19.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.3, r=10%, g=8%
Book Value (P/B)
₹79.19
+296.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.37, ROE=19%, g=6%, r=10%
Reverse DCF
₹19.98
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.5% | Historical: 9.2%
Margin of Safety
₹42.65
+113.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.86, 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.