Saroja Pharma Indus Ind L

SAROJA NSE Commodities Specialty Chemicals
₹41.00
-1.56%
Delayed · cached 15 min

Fair value analysis

SAROJA
Saroja Pharma Indus Ind L
CommoditiesSpecialty Chemicals
₹39.80
Close used for this calculation
₹73.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability9/25
Returns15/25
Balance Sheet6/25
Efficiency18/25
Growth9/25
Average
Quality radar
48Prof.9/25Ret.15/25Eff.18/25B.Sht6/25Growth9/25

Consensus fair value

₹73.34
Below FV
▲ +84.3% against the close used
Model range ₹14.91 – ₹120.50
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₹14.91Fair value₹73.34Bull₹120.50
FairClose
52-week traded range
52W low ₹28.0052W high ₹49.25

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

Valuation summary

Trading below the consensus fair value

Saroja Pharma Indus Ind L closed at ₹39.80, 45.7% below the consensus fair value of ₹73.34 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 9.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹58.97
+48.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.7%, r=10%, tg=3%, n=10yr
Graham Number
₹62.29
+56.5%
√(22.5 × EPS × BVPS)
EPS=4.03, BVPS=42.8
Graham Formula
₹59.50
+49.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.7%, FD=7%
P/E Fair Value
₹120.50
+202.8%
EPS × 29.9x (sector P/E)
EPS=4.03, Sector P/E=29.9x
Peter Lynch (PEG)
₹14.91
-62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=4.03, g=3.7%
EV/EBITDA
₹83.08
+108.8%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=40M
Book Value (P/B)
₹41.64
+4.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.8, ROE=9.8%, g=3.7%, r=10%
Reverse DCF
₹39.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 3.7%
Margin of Safety
₹56.49
+41.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75.32, 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.