₹290.27
Above FV▼ -29.3% against the close used
Model range ₹46.10 – ₹404.42
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹46.10Fair value₹290.27Bull₹404.42
FairClose
52-week traded range
52W low ₹382.2052W high ₹544.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Varun Beverages Limited closed at ₹410.50, 41.4% above the consensus fair value of ₹290.27 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 41.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹46.10
-88.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹113.40
-72.4%
√(22.5 × EPS × BVPS)
EPS=8.98, BVPS=63.64 · outside Graham range (P/E 41.6, P/B 6.5) — asset-light, treat as a rough floor
Graham Formula
₹404.42
-1.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹373.57
-9.0%
EPS × 41.6x (sector P/E)
EPS=8.98, Sector P/E=41.6x
Peter Lynch (PEG)
₹223.60
-45.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8.98, g=24.9%
EV/EBITDA
₹322.39
-21.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=62.86B
Book Value (P/B)
₹162.29
-60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=63.64, ROE=16.2%, g=6%, r=10%
Reverse DCF
₹410.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.3% | Historical: 24.9%
Margin of Safety
₹175.78
-57.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=234.37, 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.