Paradeep Phosphates Ltd

PARADEEP NSE Commodities Fertilizers
Nifty 500 Smallcap 250
₹155.96
-0.73%
Delayed · cached 15 min

Fair value analysis

PARADEEP
Paradeep Phosphates Ltd
CommoditiesFertilizers
₹157.11
Close used for this calculation
₹220.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability17/25
Returns19/25
Balance Sheet3/25
Efficiency17/25
Growth20/25
Good
Quality radar
56Prof.17/25Ret.19/25Eff.17/25B.Sht3/25Growth20/25

Consensus fair value

₹220.73
Below FV
▲ +40.5% against the close used
Model range ₹123.84 – ₹432.34
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₹123.84Fair value₹220.73Bull₹432.34
FairClose
52-week traded range
52W low ₹103.1952W high ₹196.26

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

Valuation summary

Trading below the consensus fair value

Paradeep Phosphates Ltd closed at ₹157.11, 28.8% below the consensus fair value of ₹220.73 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 14.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹190.55
+21.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹124.48
-20.8%
√(22.5 × EPS × BVPS)
EPS=9.6, BVPS=71.74 · outside Graham range (P/E 14.9, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹432.34
+175.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹123.84
-21.2%
EPS × 12.9x (sector P/E)
EPS=9.6, Sector P/E=12.9x
Peter Lynch (PEG)
₹240.00
+52.8%
EPS × Growth% (PEG = 1 is fair)
EPS=9.6, g=25%
EV/EBITDA
₹388.89
+147.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=26.11B
Book Value (P/B)
₹182.94
+16.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71.74, ROE=16.2%, g=6%, r=10%
Reverse DCF
₹157.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.4% | Historical: 25%
Margin of Safety
₹163.35
+4.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=217.8, 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.