Kn Agri Resources Limited

KNAGRI NSE Fast Moving Consumer Goods Edible Oil
₹193.74
-0.66%
Delayed · cached 15 min

Fair value analysis

KNAGRI
Kn Agri Resources Limited
Fast Moving Consumer GoodsEdible Oil
₹195.02
Close used for this calculation
₹200.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability11/25
Returns11/25
Balance Sheet21/25
Efficiency13/25
Growth5/25
Good
Quality radar
56Prof.11/25Ret.11/25Eff.13/25B.Sht21/25Growth5/25

Consensus fair value

₹200.92
Near FV
▲ +3.0% against the close used
Model range ₹13.01 – ₹262.63
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₹13.01Fair value₹200.92Bull₹262.63
FairClose
52-week traded range
52W low ₹150.1952W high ₹239.95

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

Valuation summary

Trading close to the consensus fair value

Kn Agri Resources Limited closed at ₹195.02, 2.9% below the consensus fair value of ₹200.92 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹13.01
-93.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.4%, r=10%, tg=3%, n=10yr
Graham Number
₹222.80
+14.2%
√(22.5 × EPS × BVPS)
EPS=12.67, BVPS=174.13
Graham Formula
₹227.06
+16.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.4%, FD=7%
P/E Fair Value
₹224.26
+15.0%
EPS × 17.7x (sector P/E)
EPS=12.67, Sector P/E=17.7x
Peter Lynch (PEG)
₹68.42
-64.9%
EPS × Growth% (PEG = 1 is fair)
EPS=12.67, g=5.4%
EV/EBITDA
₹262.63
+34.7%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=540M
Book Value (P/B)
₹121.51
-37.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=174.13, ROE=8.6%, g=5.4%, r=10%
Reverse DCF
₹195.02
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 5.4%
Margin of Safety
₹128.84
-33.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=171.78, 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.