₹363.88
Below FV▲ +40.9% against the close used
Model range ₹16.80 – ₹502.32
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹16.80Fair value₹363.88Bull₹502.32
FairClose
52-week traded range
52W low ₹149.7752W high ₹258.18
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Jayant Agro Organics Ltd closed at ₹258.18, 29.0% below the consensus fair value of ₹363.88 drawn from 10 valuation models.
Financial DNA score 57/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹44.16
-82.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹295.19
+14.3%
√(22.5 × EPS × BVPS)
EPS=16.8, BVPS=230.52
Graham Formula
₹163.80
-36.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹502.32
+94.6%
EPS × 29.9x (sector P/E)
EPS=16.8, Sector P/E=29.9x
Peter Lynch (PEG)
₹16.80
-93.5%
EPS × Growth% (PEG = 1 is fair)
EPS=16.8, g=1%
EV/EBITDA
₹420.42
+62.8%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.26B
Dividend Discount (DDM)
₹47.07
-81.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.69, r=10%, g=2%
Book Value (P/B)
₹182.11
-29.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=230.52, ROE=8.5%, g=3%, r=10%
Reverse DCF
₹258.18
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 1%
Margin of Safety
₹188.53
-27.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=251.37, 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.