Narmada Agrobase Limited
₹14.38
+2.35%
Delayed · cached 15 min
Fair value analysis
NARMADA
Narmada Agrobase Limited
₹14.05
Close used for this calculation
₹8.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
₹8.89
Above FV▼ -36.7% against the close used
Model range ₹6.44 – ₹10.30
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₹6.44Fair value₹8.89Bull₹10.30
FairClose
52-week traded range
52W low ₹10.2652W high ₹21.78
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Narmada Agrobase Limited closed at ₹14.05, 58.0% above the consensus fair value of ₹8.89 drawn from 5 valuation models.
Financial DNA score 28/100 — Weak. P/E of 30.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹9.56
-32.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹10.30
-26.7%
EPS × 20.2x (sector P/E)
EPS=0.51, Sector P/E=20.2x
EV/EBITDA
₹6.44
-54.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=50M
Reverse DCF
₹14.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 0%
Margin of Safety
₹7.45
-47.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9.93, 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.