Kaveri Seed Co. Ltd.

KSCL NSE Fast Moving Consumer Goods Other Agricultural Products
Microcap 250
₹721.00
+0.41%
Delayed · cached 15 min

Fair value analysis

KSCL
Kaveri Seed Co. Ltd.
Fast Moving Consumer Goods›Other Agricultural Products
₹718.05
Close used for this calculation
₹854.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability19/25
Returns17/25
Balance Sheet6/25
Efficiency13/25
Growth8/25
Good
Quality radar
55Prof.19/25Ret.17/25Eff.13/25B.Sht6/25Growth8/25

Consensus fair value

₹854.60
Below FV
▲ +19.0% against the close used
Model range ₹333.56 – ₹1,073.38
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₹333.56Fair value₹854.60Bull₹1,073.38
FairClose
52-week traded range
52W low ₹714.6052W high ₹1,202.10

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

Valuation summary

Trading below the consensus fair value

Kaveri Seed Co. Ltd. closed at ₹718.05, 16.0% below the consensus fair value of ₹854.60 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹949.81
+32.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
₹610.86
-14.9%
√(22.5 × EPS × BVPS)
EPS=57.51, BVPS=288.37 · outside Graham range (P/E 14.8, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹1,073.38
+49.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.8%, FD=7%
P/E Fair Value
₹856.90
+19.3%
EPS × 14.9x (sector P/E)
EPS=57.51, Sector P/E=14.9x
Peter Lynch (PEG)
₹333.56
-53.5%
EPS × Growth% (PEG = 1 is fair)
EPS=57.51, g=5.8%
EV/EBITDA
₹998.74
+39.1%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=3.97B
Book Value (P/B)
₹851.39
+18.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=288.37, ROE=18.2%, g=5.8%, r=10%
Reverse DCF
₹718.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 5.8%
Margin of Safety
₹654.55
-8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=872.74, 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.