₹407.68
Near FV▼ -6.5% against the close used
Model range ₹120.14 – ₹1,062.84
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹120.14Fair value₹407.68Bull₹1,062.84
FairClose
52-week traded range
52W low ₹419.1552W high ₹565.95
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
United Nilgiri Tea Ltd closed at ₹435.80, 6.9% above the consensus fair value of ₹407.68 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹120.14
-72.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹351.78
-19.3%
√(22.5 × EPS × BVPS)
EPS=23.6, BVPS=233.05 · outside Graham range (P/E 18.5, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹1,062.84
+143.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹436.60
+0.2%
EPS × 18.5x (sector P/E)
EPS=23.6, Sector P/E=18.5x
Peter Lynch (PEG)
₹590.00
+35.4%
EPS × Growth% (PEG = 1 is fair)
EPS=23.6, g=25%
EV/EBITDA
₹581.07
+33.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=160M
Book Value (P/B)
₹279.66
-35.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=233.05, ROE=10.8%, g=6%, r=10%
Reverse DCF
₹435.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 25%
Margin of Safety
₹369.63
-15.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=492.84, 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.