Neelamalai Agro Inds. L

NEAGI NSE Fast Moving Consumer Goods Tea & Coffee
₹3,435.00
-0.98%
Delayed · cached 15 min

Fair value analysis

NEAGI
Neelamalai Agro Inds. L
Fast Moving Consumer GoodsTea & Coffee
₹3,469.00
Close used for this calculation
₹6,814.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability17/25
Returns6/25
Balance Sheet3/25
Efficiency18/25
Growth9/25
Average
Quality radar
44Prof.17/25Ret.6/25Eff.18/25B.Sht3/25Growth9/25

Consensus fair value

₹6,814.94
Below FV
▲ +96.5% against the close used
Model range ₹561.71 – ₹8,659.66
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₹561.71Fair value₹6,814.94Bull₹8,659.66
FairClose
52-week traded range
52W low ₹3,300.1052W high ₹3,496.70

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

Valuation summary

Trading below the consensus fair value

Neelamalai Agro Inds. L closed at ₹3,469.00, 49.1% below the consensus fair value of ₹6,814.94 drawn from 8 valuation models.

Financial DNA score 44/100 — Average. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹5,928.79
+70.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.2%, r=10%, tg=3%, n=10yr
Graham Number
₹8,382.17
+141.6%
√(22.5 × EPS × BVPS)
EPS=468.09, BVPS=6671.15
Graham Formula
₹4,737.74
+36.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.2%, FD=7%
P/E Fair Value
₹8,659.66
+149.6%
EPS × 18.5x (sector P/E)
EPS=468.09, Sector P/E=18.5x
Peter Lynch (PEG)
₹561.71
-83.8%
EPS × Growth% (PEG = 1 is fair)
EPS=468.09, g=1.2%
Book Value (P/B)
₹6,032.63
+73.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6671.15, ROE=9.3%, g=3%, r=10%
Reverse DCF
₹3,469.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 1.2%
Margin of Safety
₹5,195.32
+49.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6927.09, 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.