Zuari Industries Limited
₹273.15
+0.61%
Delayed · cached 15 min
Fair value analysis
ZUARIIND
Zuari Industries Limited
₹271.50
Close used for this calculation
₹655.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₹655.23
Below FV▲ +141.3% against the close used
Model range ₹350.36 – ₹1,026.88
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₹350.36Fair value₹655.23Bull₹1,026.88
FairClose
52-week traded range
52W low ₹213.3052W high ₹403.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Zuari Industries Limited closed at ₹271.50, 58.6% below the consensus fair value of ₹655.23 drawn from 6 valuation models.
Financial DNA score 49/100 — Average. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹738.57
+172.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹1,026.88
+278.2%
√(22.5 × EPS × BVPS)
EPS=36.25, BVPS=1292.86
P/E Fair Value
₹561.88
+107.0%
EPS × 15.5x (sector P/E)
EPS=36.25, Sector P/E=15.5x
Book Value (P/B)
₹350.36
+29.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1292.86, ROE=2.7%, g=3%, r=10%
Reverse DCF
₹271.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.4% | Historical: 0%
Margin of Safety
₹581.83
+114.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=775.78, 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.