Sharda Cropchem Ltd.
Microcap 250
₹765.55
-2.02%
Delayed · cached 15 min
Fair value analysis
SHARDACROP
Sharda Cropchem Ltd.
₹781.35
Close used for this calculation
₹1,357.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Quality radar
Consensus fair value
₹1,357.64
Below FV▲ +73.8% against the close used
Model range ₹354.77 – ₹3,398.85
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₹354.77Fair value₹1,357.64Bull₹3,398.85
FairClose
52-week traded range
52W low ₹760.9052W high ₹1,256.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sharda Cropchem Ltd. closed at ₹781.35, 42.4% below the consensus fair value of ₹1,357.64 drawn from 10 valuation models.
Financial DNA score 84/100 — Exceptional. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹354.77
-54.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹745.08
-4.6%
√(22.5 × EPS × BVPS)
EPS=75.47, BVPS=326.92 · outside Graham range (P/E 11, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹3,398.85
+335.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,679.21
+114.9%
EPS × 22.25x (sector P/E)
EPS=75.47, Sector P/E=22.25x
Peter Lynch (PEG)
₹1,886.75
+141.5%
EPS × Growth% (PEG = 1 is fair)
EPS=75.47, g=25%
EV/EBITDA
₹2,818.15
+260.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=13.84B
Dividend Discount (DDM)
₹826.98
+5.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.31, r=10%, g=8%
Book Value (P/B)
₹1,405.78
+79.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=326.92, ROE=23.2%, g=6%, r=10%
Reverse DCF
₹781.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 25%
Margin of Safety
₹1,158.36
+48.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1544.48, 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.