Honasa Consumer Limited

HONASA NSE Fast Moving Consumer Goods Personal Care
Nifty 500 Smallcap 250
₹471.15
-0.95%
Delayed · cached 15 min

Fair value analysis

HONASA
Honasa Consumer Limited
Fast Moving Consumer GoodsPersonal Care
₹475.65
Close used for this calculation
₹174.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability6/25
Returns8/25
Balance Sheet19/25
Efficiency2/25
Growth0/25
Average
Quality radar
35Prof.6/25Ret.8/25Eff.2/25B.Sht19/25Growth0/25

Consensus fair value

₹174.99
Above FV
▼ -63.2% against the close used
Model range ₹77.77 – ₹218.94
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₹77.77Fair value₹174.99Bull₹218.94
FairClose
52-week traded range
52W low ₹256.3052W high ₹502.80

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

Valuation summary

Trading above the consensus fair value

Honasa Consumer Limited closed at ₹475.65, 171.8% above the consensus fair value of ₹174.99 drawn from 7 valuation models.

Financial DNA score 35/100 — Average. P/E of 60.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹77.77
-83.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹87.38
-81.6%
√(22.5 × EPS × BVPS)
EPS=6.15, BVPS=55.18 · outside Graham range (P/E 60.8, P/B 8.6) — asset-light, treat as a rough floor
P/E Fair Value
₹218.94
-54.0%
EPS × 35.6x (sector P/E)
EPS=6.15, Sector P/E=35.6x
EV/EBITDA
₹82.52
-82.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.8B
Book Value (P/B)
₹100.11
-79.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.18, ROE=15.7%, g=3%, r=10%
Reverse DCF
₹475.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.5% | Historical: 0%
Margin of Safety
₹96.02
-79.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=128.03, 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.