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₹98.70Fair value₹139.16Bull₹284.56
FairClose
52-week traded range
52W low ₹80.5052W high ₹282.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Upsurge Seeds Of Agri Ltd closed at ₹90.50, 35.0% below the consensus fair value of ₹139.16 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹98.70
+9.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹101.38
+12.0%
√(22.5 × EPS × BVPS)
EPS=7.42, BVPS=61.56
Graham Formula
₹284.56
+214.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.4%, FD=7%
P/E Fair Value
₹110.56
+22.2%
EPS × 14.9x (sector P/E)
EPS=7.42, Sector P/E=14.9x
Peter Lynch (PEG)
₹121.69
+34.5%
EPS × Growth% (PEG = 1 is fair)
EPS=7.42, g=16.4%
EV/EBITDA
₹232.71
+157.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=160M
Book Value (P/B)
₹104.66
+15.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61.56, ROE=12.8%, g=6%, r=10%
Reverse DCF
₹90.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 16.4%
Margin of Safety
₹111.60
+23.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=148.8, 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.