₹379.17
Near FV▼ -14.1% against the close used
Model range ₹232.84 – ₹682.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹232.84Fair value₹379.17Bull₹682.63
FairClose
52-week traded range
52W low ₹337.2552W high ₹472.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Lt Foods Limited closed at ₹441.50, 16.4% above the consensus fair value of ₹379.17 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 23.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹319.13
-27.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹232.84
-47.3%
√(22.5 × EPS × BVPS)
EPS=18.01, BVPS=133.79 · outside Graham range (P/E 23.8, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹670.62
+51.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=15.8%, FD=7%
P/E Fair Value
₹268.35
-39.2%
EPS × 14.9x (sector P/E)
EPS=18.01, Sector P/E=14.9x
Peter Lynch (PEG)
₹284.56
-35.5%
EPS × Growth% (PEG = 1 is fair)
EPS=18.01, g=15.8%
EV/EBITDA
₹682.63
+54.6%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=14.04B
Book Value (P/B)
₹297.68
-32.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=133.79, ROE=14.9%, g=6%, r=10%
Reverse DCF
₹441.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 15.8%
Margin of Safety
₹279.55
-36.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=372.74, 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.