₹188.86
Above FV▼ -44.3% against the close used
Model range ₹89.18 – ₹293.02
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹89.18Fair value₹188.86Bull₹293.02
FairClose
52-week traded range
52W low ₹263.2552W high ₹378.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vidhi Spclty F Ingrdnts L closed at ₹338.90, 79.4% above the consensus fair value of ₹188.86 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 31.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹104.73
-69.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹126.23
-62.8%
√(22.5 × EPS × BVPS)
EPS=9.8, BVPS=72.26 · outside Graham range (P/E 31.4, P/B 4.7) — asset-light, treat as a rough floor
Graham Formula
₹242.97
-28.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.1%, FD=7%
P/E Fair Value
₹293.02
-13.5%
EPS × 29.9x (sector P/E)
EPS=9.8, Sector P/E=29.9x
Peter Lynch (PEG)
₹89.18
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=9.8, g=9.1%
EV/EBITDA
₹245.11
-27.7%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=870M
Book Value (P/B)
₹173.42
-48.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=72.26, ROE=15.6%, g=6%, r=10%
Reverse DCF
₹338.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: 9.1%
Margin of Safety
₹143.80
-57.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=191.74, 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.