Upsurge Seeds Of Agri Ltd

USASEEDS NSE Fast Moving Consumer Goods Other Agricultural Products
₹279.05
-5.09%
Delayed · cached 15 min

Fair value analysis

USASEEDS
Upsurge Seeds Of Agri Ltd
Fast Moving Consumer GoodsOther Agricultural Products
₹90.50
Close used for this calculation
₹139.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns18/25
Balance Sheet14/25
Efficiency22/25
Growth17/25
Strong
Quality radar
71Prof.17/25Ret.18/25Eff.22/25B.Sht14/25Growth17/25

Consensus fair value

₹139.16
Below FV
▲ +53.8% against the close used
Model range ₹98.70 – ₹284.56
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.

Educational data only. Not a recommendation to buy, sell or hold any security.