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₹263.11Fair value₹621.46Bull₹1,056.59
FairClose
52-week traded range
52W low ₹187.3852W high ₹336.22
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Uttam Sugar Mills Ltd. closed at ₹282.40, 54.6% below the consensus fair value of ₹621.46 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,056.59
+274.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹347.99
+23.2%
√(22.5 × EPS × BVPS)
EPS=26.3, BVPS=204.64
P/E Fair Value
₹407.65
+44.4%
EPS × 15.5x (sector P/E)
EPS=26.3, Sector P/E=15.5x
EV/EBITDA
₹544.69
+92.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.78B
Book Value (P/B)
₹263.11
-6.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=204.64, ROE=12%, g=3%, r=10%
Reverse DCF
₹282.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 0%
Margin of Safety
₹453.06
+60.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=604.08, 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.