Upl Limited
Nifty 200
Nifty 500
Midcap 50
Midcap 100
Midcap 150
LargeMid 250
F&O
₹572.95
-0.41%
Delayed · cached 15 min
Fair value analysis
UPL
Upl Limited
₹575.30
Close used for this calculation
₹748.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Quality radar
Consensus fair value
₹748.52
Below FV▲ +30.1% against the close used
Model range ₹77.45 – ₹1,434.82
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₹77.45Fair value₹748.52Bull₹1,434.82
FairClose
52-week traded range
52W low ₹560.0552W high ₹805.35
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Upl Limited closed at ₹575.30, 23.1% below the consensus fair value of ₹748.52 drawn from 10 valuation models.
Financial DNA score 46/100 — Average. P/E of 24.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹941.47
+63.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.4%, r=10%, tg=3%, n=10yr
Graham Number
₹465.64
-19.1%
√(22.5 × EPS × BVPS)
EPS=22.78, BVPS=423.01 · outside Graham range (P/E 24.5, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₹323.64
-43.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.4%, FD=7%
P/E Fair Value
₹506.86
-11.9%
EPS × 22.25x (sector P/E)
EPS=22.78, Sector P/E=22.25x
Peter Lynch (PEG)
₹77.45
-86.5%
EPS × Growth% (PEG = 1 is fair)
EPS=22.78, g=3.4%
EV/EBITDA
₹1,434.82
+149.4%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=123.22B
Dividend Discount (DDM)
₹94.64
-83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.04, r=10%, g=3.4%
Book Value (P/B)
₹143.57
-75.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=423.01, ROE=5.6%, g=3.4%, r=10%
Reverse DCF
₹575.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.3% | Historical: 3.4%
Margin of Safety
₹419.55
-27.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=559.4, 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.