Tbi Corn Limited

TBI NSE Fast Moving Consumer Goods Other Agricultural Products
₹314.85
+4.98%
Delayed · cached 15 min

Fair value analysis

TBI
Tbi Corn Limited
Fast Moving Consumer GoodsOther Agricultural Products
₹82.65
Close used for this calculation
₹229.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns21/25
Balance Sheet14/25
Efficiency22/25
Growth17/25
Strong
Quality radar
74Prof.17/25Ret.21/25Eff.22/25B.Sht14/25Growth17/25

Consensus fair value

₹229.22
Below FV
▲ +177.3% against the close used
Model range ₹119.72 – ₹394.99
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₹119.72Fair value₹229.22Bull₹394.99
FairClose
52-week traded range
52W low ₹56.5052W high ₹103.45

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

Valuation summary

Trading below the consensus fair value

Tbi Corn Limited closed at ₹82.65, 63.9% below the consensus fair value of ₹229.22 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 8.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹309.53
+274.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹119.72
+44.8%
√(22.5 × EPS × BVPS)
EPS=10.25, BVPS=62.14
Graham Formula
₹394.99
+377.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.5%, FD=7%
P/E Fair Value
₹152.73
+84.8%
EPS × 14.9x (sector P/E)
EPS=10.25, Sector P/E=14.9x
Peter Lynch (PEG)
₹169.13
+104.6%
EPS × Growth% (PEG = 1 is fair)
EPS=10.25, g=16.5%
EV/EBITDA
₹318.64
+285.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=380M
Book Value (P/B)
₹167.79
+103.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62.14, ROE=16.8%, g=6%, r=10%
Reverse DCF
₹82.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 16.5%
Margin of Safety
₹183.18
+121.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=244.24, 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.