Shanthala Fmcg Products L

SHANTHALA NSE Fast Moving Consumer Goods Cigarettes & Tobacco Products
₹67.10
-2.12%
Delayed · cached 15 min

Fair value analysis

SHANTHALA
Shanthala Fmcg Products L
Fast Moving Consumer GoodsCigarettes & Tobacco Products
₹16.65
Close used for this calculation
₹30.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability17/25
Returns3/25
Balance Sheet8/25
Efficiency22/25
Growth20/25
Good
Quality radar
50Prof.17/25Ret.3/25Eff.22/25B.Sht8/25Growth20/25

Consensus fair value

₹30.66
Below FV
▲ +84.1% against the close used
Model range ₹20.74 – ₹65.30
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₹20.74Fair value₹30.66Bull₹65.30
FairClose
52-week traded range
52W low ₹14.1052W high ₹42.10

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

Valuation summary

Trading below the consensus fair value

Shanthala Fmcg Products L closed at ₹16.65, 45.7% below the consensus fair value of ₹30.66 drawn from 8 valuation models.

Financial DNA score 50/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹28.78
+72.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹39.40
+136.6%
√(22.5 × EPS × BVPS)
EPS=1.45, BVPS=47.57
Graham Formula
₹65.30
+292.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹22.07
+32.5%
EPS × 15.22x (sector P/E)
EPS=1.45, Sector P/E=15.22x
Peter Lynch (PEG)
₹36.25
+117.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.45, g=25%
Book Value (P/B)
₹20.74
+24.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47.57, ROE=4.4%, g=6%, r=10%
Reverse DCF
₹16.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: 25%
Margin of Safety
₹29.17
+75.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38.89, 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.